Orthofix International Reports Third Quarter 2017 Financial Results

Net sales were $105.2 million, diluted earnings per share from continuing operations was $0.18 and adjusted earnings per share from continuing operations was $0.42.

Oct. 30, 2017 20:02 UTC

 

Third Quarter Highlights

  • Net sales of $105.2 million, an increase of 6.9% compared to prior year or 6.0% on a constant currency basis
  • Increase in net sales for all four of our strategic business units, with net sales for Spine Fixation increasing by 19.3%
  • Earnings per share of $0.18 and adjusted earnings per share of $0.42 from continuing operations
  • Company updates full year 2017 guidance
 

LEWISVILLE, Texas--(BUSINESS WIRE)-- Orthofix International NV (NASDAQ:OFIX) today reported its financial results for the third quarter ended September 30, 2017. Net sales were $105.2 million, diluted earnings per share from continuing operations was $0.18 and adjusted earnings per share from continuing operations was $0.42.

“We continue to execute on our strategy of increasing the organic growth and profitability of each of our four strategic business units while rationalizing corporate costs in all areas. This has resulted in an accelerating sales growth rate each quarter thus far this year, and positioned us for solid mid-single digit organic revenue growth and the opportunity for meaningful margin expansion in the years to come,” said Brad Mason, President and Chief Executive Officer.

Financial Results Overview

The following table provides net sales by strategic business unit (“SBU”):

         
        Three Months Ended September 30,
(Unaudited, U.S. Dollars, in thousands)       2017     2016     Change     Constant

Currency

Change

BioStim       $ 44,427     $ 42,956     3.4 %     3.4 %
Biologics         15,218       14,335     6.2 %     6.2 %
Extremity Fixation         25,447       24,314     4.7 %     1.4 %
Spine Fixation         20,155       16,892     19.3 %     19.1 %
Net sales       $ 105,247     $ 98,497     6.9 %     6.0 %
                           

Gross profit increased $2.9 million to $81.5 million. Gross margin decreased to 77.5% compared to 79.8% in the prior year period due primarily to sales mix, the impact of converting to stocking distributors in Brazil in our Extremity Fixation SBU, and $0.6 million of non-recurring expenses relating to our U.S. restructuring plan. Non-GAAP net margin, an internal metric that we define as gross profit less sales and marketing expenses, was $34.0 million compared to $36.9 million in the prior year period. The decrease in non-GAAP net margin was primarily due to higher commission expenses from geographic mix in Extremity Fixation and higher rates from Spine Fixation and Biologics distributors, as well as increased sales and use tax benefits realized in the third quarter of 2016.

Net income from continuing operations was $3.3 million, or $0.18 per share, compared to $10.4 million, or $0.56 per share in the prior year period. Adjusted net income from continuing operations was $7.7 million, or $0.42 per share, compared to adjusted net income of $6.6 million, or $0.36 per share in the prior year period.

EBITDA was $14.5 million, compared to $14.1 million in the prior year period. Adjusted EBITDA was $21.1 million, or 20.1% of net sales, for the third quarter, compared to $23.5 million, or 23.9% of net sales, in the prior year period.

Liquidity

As of September 30, 2017, cash and cash equivalents were $53.9 million compared to $39.6 million as of December 31, 2016. As of September 30, 2017, we had no outstanding indebtedness and borrowing capacity of $125 million. Cash flow from operations was $23.5 million, a decrease of $14.9 million, and free cash flow was $10.2 million, a decrease of $13.9 million when compared to the prior year period.

2017 Outlook

For the year ending December 31, 2017, the Company expects the following results, assuming exchange rates are the same as those currently prevailing.

               
        Previous 2017 Outlook     Current 2017 Outlook
(Unaudited, U.S. Dollars, in millions, except per share data)       Low     High     Low     High
Net sales       $ 422.0     $ 425.0     $ 428.0  

(1)

    $ 431.0  

(1)

Net income from continuing operations       $ 17.7     $ 21.4     $ 14.2  

(2)

    $ 17.0  

(2)

Adjusted EBITDA       $ 79.0     $ 81.0     $ 79.0  

(3)

    $ 82.0  

(3)

EPS from continuing operations       $ 0.96     $ 1.16     $ 0.77  

(4)

    $ 0.92  

(4)

Adjusted EPS from continuing operations       $ 1.54     $ 1.60     $ 1.54  

(5)

    $ 1.63  

(5)

                                   

1 Represents a year-over-year increase of 4.4% to 5.2% on a reported basis
2 Represents a year-over-year increase of 306.1% to 386.1%
3 Represents a year-over-year decrease of 0.4% to an increase of 3.4%
4 Represents a year-over-year increase of 305.3% to 384.2%
5 Represents a year-over-year increase of 5.5% to 11.6%

Conference Call

Orthofix will host a conference call today at 4:30 PM Eastern time to discuss the Company's financial results for the third quarter of 2017. Interested parties may access the conference call by dialing (844) 809-1992 in the U.S. and (612) 979-9886 outside the U.S., and referencing the conference ID 2078866. A replay of the call will be available for two weeks by dialing (855) 859-2056 in the U.S. and (404) 537-3406 outside the U.S., and entering the conference ID 2078866. A webcast of the conference call may be accessed by going to the Company's website at www.orthofix.com, by clicking on the Investors link and then the Events and Presentations page.

About Orthofix

Orthofix International N.V. is a diversified, global medical device company focused on improving patients' lives by providing superior reconstructive and regenerative orthopedic and spine solutions to physicians worldwide. Headquartered in Lewisville, Texas, the Company has four strategic business units: BioStim, Biologics, Extremity Fixation and Spine Fixation. Orthofix products are widely distributed via the Company's sales representatives and distributors. In addition, Orthofix is collaborating on research and development activities with leading clinical organizations such as Brown University, Sinai Hospital of Baltimore, Cleveland Clinic, Texas Scottish Rite Hospital for Children, and the Musculoskeletal Transplant Foundation. For more information, please visit www.orthofix.com.

Forward-Looking Statements

This communication contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (“the Exchange Act”), 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. Therefore, our actual outcomes and results may differ materially from those expressed in these forward-looking statements. You should not place undue reliance on any of these forward-looking statements. Further, any forward-looking statement speaks only as of the date hereof, unless it is specifically otherwise stated to be made as of a different date. We undertake no obligation to further update any such statement, or the risk factors described in Part I, Item 1A under the heading Risk Factors in our Form 10-K for the year ended December 31, 2016, to reflect new information, the occurrence of future events or circumstances or otherwise.

               

ORTHOFIX INTERNATIONAL N.V.

Condensed Consolidated Statements of Operations
               
        Three Months Ended     Nine Months Ended
        September 30,     September 30,
(Unaudited, U.S. Dollars, in thousands, except share and per share data)       2017     2016     2017     2016
Net sales       $ 105,247       $ 98,497       $ 316,927       $ 301,251  
Cost of sales         23,717         19,880         69,475         64,533  
Gross profit         81,530         78,617         247,452         236,718  
Sales and marketing         47,493         41,717         146,496         132,582  
General and administrative         18,068         19,272         56,759         54,822  
Research and development         6,935         6,858         21,246         21,294  
Charges related to U.S. Government resolutions                 1,499                 14,369  
Operating income         9,034         9,271         22,951         13,651  
Interest income (expense), net         (15 )       471         106         320  
Other income (expense), net         479         (634 )       (3,284 )       1,346  
Income before income taxes         9,498         9,108         19,773         15,317  
Income tax benefit (expense)         (6,150 )       1,276         (13,998 )       (6,703 )
Net income from continuing operations         3,348         10,384         5,775         8,614  
Discontinued operations                          
Income (loss) from discontinued operations         65         (1,018 )       (1,762 )       (3,580 )
Income tax benefit         43         530         642         1,258  
Net income (loss) from discontinued operations         108         (488 )       (1,120 )       (2,322 )
Net income       $ 3,456       $ 9,896       $ 4,655       $ 6,292  
Net income (loss) per common share—basic                          
Net income from continuing operations       $ 0.18       $ 0.57       $ 0.32       $ 0.47  
Net income (loss) from discontinued operations         0.01         (0.02 )       (0.06 )       (0.13 )
Net income per common share—basic       $ 0.19       $ 0.55       $ 0.26       $ 0.34  
Net income (loss) per common share—diluted                          
Net income from continuing operations       $ 0.18       $ 0.56       $ 0.31       $ 0.46  
Net income (loss) from discontinued operations         0.01         (0.02 )       (0.06 )       (0.12 )
Net income per common share—diluted       $ 0.19       $ 0.54       $ 0.25       $ 0.34  
Weighted average number of common shares:                          
Basic         18,180,845         18,091,650         18,071,093         18,238,533  
Diluted         18,572,791         18,382,118         18,394,542         18,569,861  
                           
               
ORTHOFIX INTERNATIONAL N.V.
Condensed Consolidated Balance Sheets
               
(U.S. Dollars, in thousands except share data)       September 30,

2017

    December 31,

2016

        (unaudited)      
Assets              
Current assets              
Cash and cash equivalents       $ 53,925       $ 39,572  
Restricted cash                 14,369  
Accounts receivable, net of allowances of $8,925 and $8,396, respectively         61,187         57,848  
Inventories         80,124         63,346  
Prepaid expenses and other current assets         18,172         19,238  
Total current assets         213,408         194,373  
Property, plant and equipment, net         46,678         48,916  
Patents and other intangible assets, net         9,915         7,461  
Goodwill         53,565         53,565  
Deferred income taxes         47,052         47,325  
Other long-term assets         15,683         20,463  
Total assets       $ 386,301       $ 372,103  
Liabilities and shareholders’ equity              
Current liabilities              
Accounts payable       $ 13,352       $ 14,353  
Other current liabilities         60,718         69,088  
Total current liabilities         74,070         83,441  
Other long-term liabilities         26,920         25,185  
Total liabilities         100,990         108,626  
Contingencies              
Shareholders’ equity              
Common shares $0.10 par value; 50,000,000 shares authorized; 18,212,916 and

17,828,155 issued and outstanding as of September 30, 2017 and December 31,

2016, respectively

        1,821         1,783  
Additional paid-in capital         215,778         204,095  
Retained earnings         68,834         64,179  
Accumulated other comprehensive loss         (1,122 )       (6,580 )
Total shareholders’ equity         285,311         263,477  
Total liabilities and shareholders’ equity       $ 386,301       $ 372,103  
               

ORTHOFIX INTERNATIONAL N.V.
Non-GAAP Financial Measures

The following tables present reconciliations of net income (loss) from continuing operations, earnings per share (“EPS”) from continuing operations, gross profit, and net cash from operating activities, in each case calculated in accordance with U.S. generally accepted accounting principles (“GAAP”), to, as applicable, non-GAAP financial measures, referred to as "EBITDA," "Adjusted EBITDA," "Adjusted net income from continuing operations," "Adjusted earnings per share from continuing operations," "Non-GAAP net margin" and "Free cash flow" that exclude items specified in the tables. A more detailed explanation of the items excluded from these non-GAAP financial measures, as well as why management believes the non-GAAP financial measures are useful to them, is included following the reconciliations.

               

EBITDA and Adjusted EBITDA

               
        Three Months Ended

September 30,

    Nine Months Ended

September 30,

(Unaudited, U.S. Dollars, in thousands)       2017     2016     2017     2016
Net income from continuing operations       $ 3,348       $ 10,384       $ 5,775       $ 8,614  
Interest expense (income), net         15         (471 )       (106 )       (320 )
Income tax expense (benefit)         6,150         (1,276 )       13,998         6,703  
Depreciation and amortization         4,974         5,480         15,421         15,483  
EBITDA       $ 14,487       $ 14,117       $ 35,088       $ 30,480  
Share-based compensation         3,632         7,862         9,124         11,874  
Foreign exchange impact         (794 )       566         (2,425 )       (1,434 )
Strategic investments         293         (62 )       9,619         342  
SEC / FCPA matters and related costs         1,150         691         1,851         1,481  
Infrastructure investments                 827                 3,073  
Legal judgments/settlements         179         (3,000 )       1,798         (3,000 )
Charges related to U.S. Government resolutions                 1,499                 14,369  
Restructuring         2,160                 2,242          
Succession charges                 1,026                 1,026  
Adjusted EBITDA       $ 21,107       $ 23,526       $ 57,297       $ 58,211  
As a % of net sales         20.1 %       23.9 %       18.1 %       19.3 %
                           
               

Adjusted Net Income from Continuing Operations

               
        Three Months Ended

September 30,

    Nine Months Ended

September 30,

(Unaudited, U.S. Dollars, in thousands)       2017     2016     2017     2016
Net income from continuing operations       $ 3,348       $ 10,384       $ 5,775       $ 8,614  
Foreign exchange impact         (794 )       566         (2,425 )       (1,434 )
Strategic investments         293         (62 )       9,619         342  
SEC / FCPA matters and related costs         1,150         691         1,851         1,481  
Infrastructure investments                 827                 3,073  
Legal judgments/settlements         179         (3,000 )       1,798         (3,000 )
Charges related to U.S. Government resolutions                 1,499                 14,369  
Restructuring         2,160                 2,242          
Succession charges                 1,026                 1,026  
Long-term income tax rate adjustment         1,405         (5,325 )       1,512         (5,143 )
Adjusted net income from continuing operations       $ 7,741       $ 6,606       $ 20,372       $ 19,328  
                           
               

Adjusted Earnings per Share from Continuing Operations

               
        Three Months Ended

September 30,

    Nine Months Ended

September 30,

(Unaudited, per diluted share)       2017     2016     2017     2016
EPS from continuing operations       $ 0.18       $ 0.56       $ 0.31       $ 0.46  
Foreign exchange impact         (0.04 )       0.03         (0.13 )       (0.08 )
Strategic investments         0.02                 0.52         0.02  
SEC / FCPA matters and related costs         0.06         0.04         0.10         0.08  
Infrastructure investments                 0.04                 0.17  
Legal judgments/settlements         0.01         (0.16 )       0.10         (0.16 )
Charges related to U.S. Government resolutions                 0.08                 0.77  
Restructuring         0.12                 0.12          
Succession charges                 0.06                 0.06  
Long-term income tax rate adjustment         0.07         (0.29 )       0.09         (0.28 )
Adjusted EPS from continuing operations       $ 0.42       $ 0.36       $ 1.11       $ 1.04  
                           
Weighted average number of diluted common shares         18,572,791         18,382,118         18,394,542         18,569,861  
                           
               

Non-GAAP Net Margin

               
        Three Months Ended

September 30,

    Nine Months Ended

September 30,

(Unaudited, U.S. Dollars, in thousands)       2017     2016     2017     2016
Gross profit       $ 81,530       $ 78,617       $ 247,452       $ 236,718  
Sales and marketing         (47,493 )       (41,717 )       (146,496 )       (132,582 )
Non-GAAP net margin       $ 34,037       $ 36,900       $ 100,956       $ 104,136  
                           
BioStim       $ 18,285       $ 19,996       $ 54,887       $ 54,980  
Biologics         6,010         6,821         18,651         19,642  
Extremity Fixation         7,723         8,834         20,901         24,170  
Spine Fixation         2,122         1,388         6,825         5,925  
Corporate         (103 )       (139 )       (308 )       (581 )
Non-GAAP net margin       $ 34,037       $ 36,900       $ 100,956       $ 104,136  
                           
         

Free Cash Flow

         
        Nine Months Ended

September 30,

(Unaudited, U.S. Dollars, in thousands)       2017     2016
Net cash from operating activities       $ 23,494       $ 38,396  
Capital expenditures         (13,290 )       (14,261 )
Free cash flow       $ 10,204       $ 24,135  
               
               

2017 Outlook

               
        Previous 2017 Outlook     Current 2017 Outlook
(Unaudited, U.S. Dollars, in millions)       Low     High     Low     High
Net income from continuing operations       $ 17.7       $ 21.4       $ 14.2       $ 17.0  
Interest expense, net         0.2         0.1                  
Income tax expense         15.7         15.5         16.7         17.0  
Depreciation and amortization         20.0         20.0         20.2         20.2  
EBITDA       $ 53.6       $ 57.0       $ 51.1       $ 54.2  
Share-based compensation         13.0         13.0         13.0         13.0  
Foreign exchange impact         (1.6 )       (1.6 )       (2.4 )       (2.4 )
Strategic investments         10.3         9.3         10.2         10.2  
SEC / FCPA matters and related costs         1.2         1.0         2.4         2.4  
Legal judgments/settlements         1.6         1.6         1.8         1.8  
Restructuring         0.9         0.7         2.9         2.8  
Adjusted EBITDA       $ 79.0       $ 81.0       $ 79.0       $ 82.0  
                           
               
        Previous 2017 Outlook     Current 2017 Outlook
(Unaudited, per diluted share)       Low     High     Low     High
EPS from continuing operations       $ 0.96       $ 1.16       $ 0.77       $ 0.92  
Foreign exchange impact         (0.09 )       (0.09 )       (0.13 )       (0.13 )
Strategic investments         0.56         0.51         0.55         0.55  
SEC / FCPA matters and related costs         0.07         0.05         0.13         0.13  
Legal judgments/settlements         0.09         0.09         0.10         0.10  
Restructuring         0.05         0.04         0.16         0.15  
Long-term income tax rate adjustment         (0.10 )       (0.16 )       (0.04 )       (0.09 )
Adjusted EPS from continuing operations       $ 1.54       $ 1.60       $ 1.54       $ 1.63  
                           
Weighted average number of diluted common shares         18,400,000         18,400,000         18,400,000         18,400,000  
                           

Non-GAAP Measures:

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; and depreciation and amortization to net income (loss) from continuing operations. EBITDA provides management with additional insight to its results of operations.

Adjusted EBITDA, Adjusted Net Income from Continuing Operations and Adjusted Earnings per Share from Continuing Operations

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 awards, performance-based restricted stock awards, market-based restricted stock awards and our stock purchase plan
  • Foreign exchange impact – gains and losses related to foreign currency transactions; guidance presented does not include the impact of any future foreign exchange fluctuations
  • Strategic investments – costs related to our strategic investments, including our investment in eNeura, Inc.
  • SEC / FCPA matters and related costs – legal and other professional fees associated with the SEC Investigation, Securities Class Action Complaint and Brazil subsidiary compliance review
  • Infrastructure investments – costs associated with our multi-year process and systems improvement effort, "Bluecore,” which was completed in 2016
  • Legal judgments/settlements – adverse or favorable legal judgments or negotiated legal settlements
  • Charges related to U.S. Government resolutions – charges related to the settlement with the SEC as further discussed in our Form 10-K for the year ended December 31, 2016
  • Restructuringcosts related to a planned restructuring, primarily consisting of severance charges and the write-down of certain assets
  • Succession charges – costs related to the succession of certain of our former named executive officers
  • Long-term income tax rate adjustment – reflects management’s expectation of a long-term normalized effective tax rate of 38%, which is based on current tax law and current expected income. Actual tax expense will ultimately be based on GAAP performance and may differ from the 38% effective tax rate due to a variety of factors, including jurisdictions in which profits are determined to be earned and taxed, and discrete items, such as the resolutions of issues arising from tax audits with various tax authorities and the ability to realize deferred tax assets

Non-GAAP Net Margin

Non-GAAP net margin is an internal non-GAAP metric, which we define as gross profit less sales and marketing expense. Non-GAAP net margin is the primary metric used by our Chief Operating Decision Maker in managing our business.

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 share-based 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.

 

Contacts

Orthofix International N.V.
Mark Quick, 214-937-2924
markquick@orthofix.com

 

 
 

Source: Orthofix International N.V.

MORE ON THIS TOPIC