| |
 | NEWS RELEASE |
| |
| CONTACT: |
| CONMED Corporation |
| Robert Shallish |
| Chief Financial Officer |
| 315-624-3206 |
FOR RELEASE: 4:00 PM (Eastern) January 27, 2015
CONMED Corporation Announces Fourth Quarter and Full Year 2014 Financial Results
Utica, New York, January 27, 2015 ----- CONMED Corporation (Nasdaq: CNMD)today announced financial results for the fourth quarter and full year ended December 31, 2014.
Fourth Quarter 2014 Financial Highlights:
| · | Sales of $195.0 million decreased 4.1% on a reported basis and 2.7% in constant currency compared to the fourth quarter of 2013. |
| · | Diluted earnings per share (GAAP) were $0.41 compared to $0.36 in the fourth quarter of 2013 and were affected by special items as described below. |
| · | Adjusted diluted earnings per share were $0.53 and equal to $0.53 in the prior year period. |
Full Year 2014 Financial Highlights:
| · | Sales of $740.1 million decreased 3.0% on a reported basis and 2.4% in constant currency compared to 2013. |
| · | Diluted earnings per share (GAAP) were $1.16 compared to $1.28 in 2013 and were affected by special items as described below. |
| · | Adjusted diluted earnings per share were $1.92 compared to $1.81 in the prior year. |
| · | Adjusted EBITDA margin improved 80 basis points to 18.0% compared to 17.2% in 2013. |
“Our fourth quarter results allowed us to complete the year in-line with the guidance we provided last July and reconfirmed in October. Our focus is on transforming our commercial organization to facilitate future sales and earnings growth. Our management team is fully engaged in this process, and I look forward to sharing our progress with you,” commented Curt R. Hartman, President and Chief Executive Officer.
CONMED News Release Continued | Page 2 of 12 | January 27, 2015 |
Sales Analysis
For the quarter ended December 31, 2014, domestic sales, which represented 50.7% of total sales, declined 1.8% while international sales, 49.3% of total sales, declined 6.5% compared to the fourth quarter of 2013 on a reported basis. In constant currency, international sales declined 3.8%. The sales decline in the United States was caused by reduced single-use product revenue, offset by increased capital equipment sales. Outside the United States, the decline was caused primarily by FX headwinds and reduced capital equipment sales. The currency impact on fourth quarter 2014 sales as compared to the fourth quarter of 2013 was $2.8 million.
For the 2014 full year, domestic sales, 48.8% of total sales, decreased 3.9% due to declines in single-use and capital products, while international sales, 51.2% of total sales, decreased 2.1% on a reported basis and 1.0% in constant currency. The international sales declines were caused by FX headwinds and reduced sales of capital products. The currency impact on 2014 sales as compared to 2013 was $4.3 million.
Earnings Analysis
Diluted earnings per share on a GAAP basis for the December 2014 quarter improved over the fourth quarter of 2013 due to lower operating expenses, including lower special items. Adjusting for the special items in both quarterly periods, adjusted diluted EPS was the same in both periods, as lower sales and gross margin in the fourth quarter of 2014 were offset by lower operating costs, a lower tax rate and reduced shares outstanding as compared to the fourth quarter of 2013.
For the 2014 full year, GAAP diluted earnings per share declined 9.4% caused by lower sales and higher costs for special items, particularly for those associated with management restructuring, Denver plant consolidation, and shareholder activism. Adjusting for the special items in both years as indicated on the following reconciliation, adjusted earnings per share grew 6.1% due to lower operating costs.
2015 Outlook
CONMED has outlined certain changes in the structure of its commercial organization that management believes will return the Company to sales growth in 2015. The Company anticipates constant currency sales growth of 1% to 3% for the full year, which will be driven by new product launches and a reorganization of certain aspects of the commercial sales organization in early 2015. As a result, management expects revenue growth to accelerate in the second half of 2015 compared to the first half of 2015.
CONMED’s prior 2015 guidance contemplated foreign exchange rates as of December 2014. The January 2015 volatility in the currency markets has been significant, and the Company has chosen to update 2015 guidance based on currency spot rates as of the close on January 23, 2015.Based on these rates, the updated negative impact of foreign exchange rates versus 2014 is $19 million to revenues and $0.14 to EPS, versus the prior estimates of $6 million and $0.04, respectively.
Using January 23, 2015 exchange rates and existing hedges, CONMED now anticipates that reported sales for 2015 will be in the range of $727 million to $742 million, representing a range of (2%) to 0% versus the prior year. The Company continues to expect 2015 constant currency revenue growth of 1% to 3%. In addition, adjusted diluted earnings per share will be in the range of $1.82 to $1.92.
The adjusted estimates for the full year 2015 exclude the cost of special items, including the manufacturing consolidation, commercial restructuring and senior management changes which are estimated to be $9.0 million to $11.0 million, net of tax, for 2015.
Special Charges
As reconciled on the following schedules, during the fourth quarter and full year 2014, the Company continued the ongoing consolidation of certain administrative functions and manufacturing activities. Also incurred were costs due to shareholder activism, changes in senior management, litigation and settlement costs associated with patent and legal disputes, the write-off of New York State tax credits eliminated due to a legislative change, and other costs. Expenses associated with these activities, including severance and relocation costs, amounted to $3.4 million, net of tax, in the fourth quarter of 2014 and $21.2 million, net of tax, for 2014. These charges are included in the GAAP earnings per share set forth above and are excluded from the adjusted results.
CONMED News Release Continued | Page 3 of 12 | January 27, 2015 |
Use of Non-GAAP Financial Measures
Management has disclosed adjusted financial measurements in this press announcement that present financial information that is not in accordance with generally accepted accounting principles. These measurements are not a substitute for GAAP measurements, although Company management uses these measurements as aids in monitoring the Company’s on-going financial performance from quarter-to-quarter and year-to-year on a regular basis, and for benchmarking against other medical technology companies. Adjusted net income, adjusted operating income, adjusted gross margin and adjusted earnings per share measure the income of the Company excluding credits or charges that are considered by management to be outside of the normal on-going operations of the Company. Management uses and presents adjusted net income, adjusted operating income, adjusted gross margin and adjusted earnings per share because management believes that in order to properly understand the Company’s short and long-term financial trends, the impact of special charges should be eliminated from on-going operating activities. These adjustments for special charges are derived from facts and circumstances that vary in frequency and impact on the Company’s results of operations. Management uses adjusted net income, adjusted operating income, adjusted gross margin and adjusted earnings per share to forecast and evaluate the operational performance of the Company as well as to compare results of current periods to prior periods on a consistent basis. Further, the presentation of EBITDA and adjusted EBITDA are non-GAAP measurements that management considers useful for measuring aspects of the Company’s cash flow. Adjusted financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. Investors should consider adjusted measures in addition to, and not as a substitute for, or superior to, financial performance measures prepared in accordance with GAAP.
Conference Call
The Company will conduct a conference call and webcast regarding its fourth quarter 2014 financial results at 4:30 p.m. Eastern Time on Tuesday, January 27, 2015. To participate in the conference call, dial 866-515-2907 in the United States, or 617-399-5121 from other locations, and provide passcode 96396892. The webcast can be accessed from CONMED’s web site atwww.conmed.com. Replays of the call will be made available through February 15, 2015.
CONMED Profile
CONMED is a medical technology company with an emphasis on 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 and gastroenterology. Headquartered in Utica, New York, the Company’s 3,500 employees distribute its products worldwide from several manufacturing locations. CONMED has a direct selling presence in 16 countries outside the United States and international sales constitute over 50% of the Company’s total sales.
Forward Looking Information
This press release contains forward-looking statements based on certain assumptions and contingencies that involve risks and uncertainties. The 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 forward-looking statements in this press release 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. In addition to general industry and economic conditions, factors that could cause actual results to differ materially from those discussed in the forward-looking statements in this press release include, but are not limited to the risks relating to forward-looking statements discussed in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2013.
CONMED News Release Continued | Page 4 of 12 | January 27, 2015 |
CONMED CORPORATION
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
(In thousands except per share amounts)
(unaudited)
| | Three months ended | | | Twelve months ended | |
| | December 31, | | | December 31, | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | | | | | | | | | | | |
Net sales | | $ | 195,003 | | | $ | 203,442 | | | $ | 740,055 | | | $ | 762,704 | |
| | | | | | | | | | | | | | | | |
Cost of sales | | | 89,112 | | | | 89,910 | | | | 330,386 | | | | 341,661 | |
Cost of sales, other – Note A | | | 1,858 | | | | 2,137 | | | | 5,612 | | | | 8,626 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 104,033 | | | | 111,395 | | | | 404,057 | | | | 412,417 | |
| | | | | | | | | | | | | | | | |
Selling and administrative expense | | | 74,861 | | | | 82,355 | | | | 293,942 | | | | 310,730 | |
Research and development | | | 7,105 | | | | 6,438 | | | | 27,779 | | | | 25,831 | |
Medical device excise tax | | | 1,536 | | | | 1,536 | | | | 5,588 | | | | 5,949 | |
Other expense – Note B | | | 3,442 | | | | 4,885 | | | | 23,962 | | | | 13,399 | |
| | | 86,944 | | | | 95,214 | | | | 351,271 | | | | 355,909 | |
| | | | | | | | | | | | | | | | |
Income from operations | | | 17,089 | | | | 16,181 | | | | 52,786 | | | | 56,508 | |
| | | | | | | | | | | | | | | | |
Loss on early extinguishment of debt | | | — | | | | — | | | | — | | | | 263 | |
| | | | | | | | | | | | | | | | |
Interest expense | | | 1,539 | | | | 1,482 | | | | 6,111 | | | | 5,613 | |
| | | | | | | | | | | | | | | | |
Income before income taxes | | | 15,550 | | | | 14,699 | | | | 46,675 | | | | 50,632 | |
| | | | | | | | | | | | | | | | |
Provision for income taxes | | | 4,211 | | | | 4,472 | | | | 14,483 | | | | 14,693 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 11,339 | | | $ | 10,227 | | | $ | 32,192 | | | $ | 35,939 | |
| | | | | | | | | | | | | | | | |
Per share data: | | | | | | | | | | | | | | | | |
Net income | | | | | | | | | | | | | | | | |
Basic | | $ | 0.41 | | | $ | 0.37 | | | $ | 1.17 | | | $ | 1.30 | |
Diluted | | | 0.41 | | | | 0.36 | | | | 1.16 | | | | 1.28 | |
| | | | | | | | | | | | | | | | |
Weighted average common shares | | | | | | | | | | | | | | | | |
Basic | | | 27,537 | | | | 27,644 | | | | 27,401 | | | | 27,722 | |
Diluted | | | 27,758 | | | | 28,062 | | | | 27,769 | | | | 28,114 | |
Note A – Included in cost of sales, other in the three and twelve months ended December 31, 2014 and 2013 are costs related to the consolidation of our production facilities. Also included in the twelve months ended December 31, 2013 are costs associated with the termination of a product offering. Refer to the Reconciliation of Reported Net Income to Adjusted Net Income for further details.
Note B – Other expense in the three and twelve months ended December 31, 2014 and 2013 includes a number of adjusted charges. Refer to the Reconciliation of Reported Net Income to Adjusted Net Income for further details.
CONMED News Release Continued | Page 5 of 12 | January 27, 2015 |
CONMED CORPORATION
CONSOLIDATED CONDENSED BALANCE SHEETS
(In thousands)
(unaudited)
ASSETS |
| | December 31, | | | December 31, | |
| | 2014 | | | 2013 | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 66,332 | | | $ | 54,443 | |
Accounts receivable, net | | | 129,287 | | | | 140,426 | |
Inventories | | | 148,149 | | | | 143,211 | |
Income taxes receivable | | | 583 | | | | 3,805 | |
Deferred income taxes | | | 14,348 | | | | 13,202 | |
Prepaid expenses and other current assets | | | 22,451 | | | | 17,045 | |
Total current assets | | | 381,150 | | | | 372,132 | |
| | | | | | | | |
Property, plant and equipment, net | | | 133,429 | | | | 138,985 | |
Deferred income taxes | | | 1,398 | | | | 1,183 | |
Goodwill | | | 256,232 | | | | 248,428 | |
Other intangible assets, net | | | 316,440 | | | | 319,440 | |
Other assets | | | 9,545 | | | | 10,340 | |
Total assets | | $ | 1,098,194 | | | $ | 1,090,508 | |
| | | | | | | | |
| | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY |
| | | | | | | | |
Current liabilities: | | | | | | | | |
Current portion of long-term debt | | $ | 1,234 | | | $ | 1,140 | |
Other current liabilities | | | 114,722 | | | | 110,125 | |
Total current liabilities | | | 115,956 | | | | 111,265 | |
| | | | | | | | |
Long-term debt | | | 240,201 | | | | 214,435 | |
Deferred income taxes | | | 112,223 | | | | 113,199 | |
Other long-term liabilities | | | 48,516 | | | | 45,290 | |
Total liabilities | | | 516,896 | | | | 484,189 | |
| | | | | | | | |
Shareholders’ equity: | | | | | | | | |
Capital accounts | | | 214,975 | | | | 228,002 | |
Retained earnings | | | 406,145 | | | | 395,889 | |
Accumulated other comprehensive loss | | | (39,822 | ) | | | (17,572 | ) |
Total equity | | | 581,298 | | | | 606,319 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 1,098,194 | | | $ | 1,090,508 | |
CONMED News Release Continued | Page 6 of 12 | January 27, 2015 |
CONMED CORPORATION
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)
| | Twelve months ended | |
| | December 31, | |
| | 2014 | | | 2013 | |
Cash flows from operating activities: | | | | | | | | |
Net income | | $ | 32,192 | | | $ | 35,939 | |
Adjustments to reconcile net income | | | | | | | | |
to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 45,734 | | | | 47,867 | |
Stock-based compensation | | | 9,330 | | | | 5,593 | |
Loss on early extinguishment of debt | | | — | | | | 263 | |
Deferred income taxes | | | (284 | ) | | | 7,218 | |
Increase (decrease) in cash flows from | | | | | | | | |
changes in assets and liabilities: | | | | | | | | |
Accounts receivable | | | 5,255 | | | | (798 | ) |
Inventories | | | (20,940 | ) | | | (1,817 | ) |
Accounts payable | | | (3,449 | ) | | | 4,223 | |
Income taxes receivable (payable) | | | 5,013 | | | | (1,519 | ) |
Accrued compensation and benefits | | | 3,572 | | | | (71 | ) |
Other assets | | | (546 | ) | | | (5,222 | ) |
Other liabilities | | | (10,701 | ) | | | (10,727 | ) |
Net cash provided by operating activities | | | 65,176 | | | | 80,949 | |
| | | | | | | | |
Cash flow from investing activities: | | | | | | | | |
Payments related to a business acquisition | | | (5,265 | ) | | | — | |
Purchases of property, plant, and equipment | | | (15,411 | ) | | | (18,445 | ) |
Net cash used in investing activities | | | (20,676 | ) | | | (18,445 | ) |
| | | | | | | | |
Cash flow from financing activities: | | | | | | | | |
Payments on debt | | | (1,140 | ) | | | (1,277 | ) |
Proceeds of debt | | | 27,000 | | | | 55,000 | |
Payments related to distribution agreement | | | (16,667 | ) | | | (34,000 | ) |
Dividends paid on common stock | | | (21,959 | ) | | | (16,696 | ) |
Payments related to issuance of debt | | | — | | | | (1,725 | ) |
Net proceeds from common stock issued under employee plans | | | 2,316 | | | | 17,264 | |
Repurchase of common stock | | | (16,862 | ) | | | (50,556 | ) |
Other, net | | | 922 | | | | 694 | |
Net cash used in financing activities | | | (26,390 | ) | | | (31,296 | ) |
| | | | | | | | |
Effect of exchange rate change | | | | | | | | |
on cash and cash equivalents | | | (6,221 | ) | | | (485 | ) |
| | | | | | | | |
Net increase in cash and cash equivalents | | | 11,889 | | | | 30,723 | |
| | | | | | | | |
Cash and cash equivalents at beginning of period | | | 54,443 | | | | 23,720 | |
| | | | | | | | |
Cash and cash equivalents at end of period | | $ | 66,332 | | | $ | 54,443 | |
CONMED News Release Continued | Page 7 of 12 | January 27, 2015 |
CONMED CORPORATION
Sales Summary
(In millions)
| | Three Months Ended December 31, | |
| | | | | | | | | | | | |
| | | | | | | | | | | Constant | |
| | | | | | | | | | | Currency | |
| | 2014 | | | 2013 | | | % Change | | | % Change | |
| | | | | | | | | |
Orthopedic surgery | | $ | 101.7 | | | $ | 107.7 | | | | -5.6% | | | | -3.9% | |
General surgery | | | 75.4 | | | | 76.8 | | | | -1.8% | | | | -0.9% | |
Surgical visualization | | | 17.9 | | | | 18.9 | | | | -5.3% | | | | -3.7% | |
| | $ | 195.0 | | | $ | 203.4 | | | | -4.1% | | | | -2.7% | |
| | | | | | | | | | | | | | | | |
Single-use products | | $ | 154.7 | | | $ | 161.5 | | | | -4.2% | | | | -2.8% | |
Capital products | | | 40.3 | | | | 41.9 | | | | -3.8% | | | | -2.4% | |
| | $ | 195.0 | | | $ | 203.4 | | | | -4.1% | | | | -2.7% | |
| | Twelve Months Ended December 31, | |
| | | | | | | | | | | Constant | |
| | | | | | | | | | | Currency | |
| | 2014 | | | 2013 | | | % Change | | | % Change | |
| | | | | | | | | | | | | | | | |
Orthopedic surgery | | $ | 402.8 | | | $ | 410.2 | | | | -1.8% | | | | -1.3% | |
General surgery | | | 279.4 | | | | 286.7 | | | | -2.5% | | | | -2.0% | |
Surgical visualization | | | 57.9 | | | | 65.8 | | | | -12.0% | | | | -10.9% | |
| | $ | 740.1 | | | $ | 762.7 | | | | -3.0% | | | | -2.4% | |
| | | | | | | | | | | | | | | | |
Single-use products | | $ | 593.8 | | | $ | 609.0 | | | | -2.5% | | | | -1.9% | |
Capital products | | | 146.3 | | | | 153.7 | | | | -4.8% | | | | -4.3% | |
| | $ | 740.1 | | | $ | 762.7 | | | | -3.0% | | | | -2.4% | |
CONMED News Release Continued | Page 8 of 12 | January 27, 2015 |
CONMED CORPORATION
RECONCILIATION OF REPORTED NET INCOME TO ADJUSTED NET INCOME
Three Months Ended December 31, 2014 and 2013
(In thousands except per share amounts)
(unaudited)
| | 2014 | | | 2013 | |
| | | | | | |
Reported net income | | $ | 11,339 | | | $ | 10,227 | |
| | | | | | | | |
Facility consolidation costs | | | 1,858 | | | | 2,137 | |
| | | | | | | | |
Total cost of sales | | | 1,858 | | | | 2,137 | |
| | | | | | | | |
Administrative consolidation costs | | | 1,499 | | | | 2,447 | |
| | | | | | | | |
Patent dispute and other matters | | | 141 | | | | 995 | |
| | | | | | | | |
Management restructuring costs | | | 1,524 | | | | — | |
| | | | | | | | |
Business acquisition costs | | | 278 | | | | — | |
| | | | | | | | |
Pension settlement expense | | | — | | | | 1,443 | |
| | | | | | | | |
Total other expense | | | 3,442 | | | | 4,885 | |
| | | | | | | | |
Adjusted expense before income taxes | | | 5,300 | | | | 7,022 | |
| | | | | | | | |
Provision for income taxes on adjusted expenses | | | (1,908 | ) | | | (2,351 | ) |
| | | | | | | | |
Adjusted net income | | $ | 14,731 | | | $ | 14,898 | |
| | | | | | | | |
Per share data: | | | | | | | | |
| | | | | | | | |
Reported net income | | | | | | | | |
Basic | | $ | 0.41 | | | $ | 0.37 | |
Diluted | | | 0.41 | | | | 0.36 | |
| | | | | | | | |
Net income before adjusted items | | | | | | | | |
Basic | | $ | 0.53 | | | $ | 0.54 | |
Diluted | | | 0.53 | | | | 0.53 | |
| | | | | | | | |
Management has provided the above reconciliation of net income to adjusted net income as an additional measure that investors can use to compare operating performance between reporting periods. Management believes this reconciliation provides a useful presentation of operating performance as discussed in the section “Use of Non-GAAP Financial Measures” above.
CONMED News Release Continued | Page 9 of 12 | January 27, 2015 |
CONMED CORPORATION
RECONCILIATION OF REPORTED NET INCOME TO ADJUSTED NET INCOME
Twelve Months Ended December 31, 2014 and 2013
(In thousands except per share amounts)
(unaudited)
| | 2014 | | | 2013 | |
| | | | | | |
Reported net income | | $ | 32,192 | | | $ | 35,939 | |
| | | | | | | | |
Costs associated with termination of a product offering | | | — | | | | 2,137 | |
| | | | | | | | |
Facility consolidation costs | | | 5,612 | | | | 6,489 | |
| | | | | | | | |
Total cost of sales | | | 5,612 | | | | 8,626 | |
| | | | | | | | |
Administrative consolidation costs | | | 3,354 | | | | 8,750 | |
| | | | | | | | |
Patent dispute & settlement costs, and other matters | | | 3,374 | | | | 3,206 | |
| | | | | | | | |
Shareholder activism costs | | | 3,966 | | | | — | |
| | | | | | | | |
Management restructuring costs | | | 12,546 | | | | — | |
| | | | | | | | |
Business acquisition costs | | | 722 | | | | — | |
| | | | | | | | |
Pension settlement expense | | | — | | | | 1,443 | |
| | | | | | | | |
Total other expense | | | 23,962 | | | | 13,399 | |
| | | | | | | | |
Loss on early extinguishment of debt | | | — | | | | 263 | |
| | | | | | | | |
Adjusted expense before income taxes | | | 29,574 | | | | 22,288 | |
| | | | | | | | |
Provision (benefit) for income taxes on adjusted expenses | | | (10,646 | ) | | | (7,473 | ) |
| | | | | | | | |
New York State corporate tax reform | | | 2,258 | | | | — | |
| | | | | | | | |
Adjusted net income | | $ | 53,378 | | | $ | 50,754 | |
| | | | | | | | |
Per share data: | | | | | | | | |
| | | | | | | | |
Reported net income | | | | | | | | |
Basic | | $ | 1.17 | | | $ | 1.30 | |
Diluted | | | 1.16 | | | | 1.28 | |
| | | | | | | | |
Net income before adjusted items | | | | | | | | |
Basic | | $ | 1.95 | | | $ | 1.83 | |
Diluted | | | 1.92 | | | | 1.81 | |
Management has provided the above reconciliation of net income to adjusted net income as an additional measure that investors can use to compare operating performance between reporting periods. Management believes this reconciliation provides a useful presentation of operating performance as discussed in the section “Use of Non-GAAP Financial Measures” above.
CONMED News Release Continued | Page 10 of 12 | January 27, 2015 |
CONMED CORPORATION
RECONCILIATION OF GROSS MARGIN TO ADJUSTED GROSS MARGIN
(In thousands)
(unaudited)
| | Three months ended | | | Twelve months ended | |
| | December 31, | | | December 31, | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | | | | | | | | | | | |
Net sales | | $ | 195,003 | | | $ | 203,442 | | | $ | 740,055 | | | $ | 762,704 | |
| | | | | | | | | | | | | | | | |
Cost of sales, total | | | 90,970 | | | | 92,047 | | | | 335,998 | | | | 350,287 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 104,033 | | | | 111,395 | | | | 404,057 | | | | 412,417 | |
| | | | | | | | | | | | | | | | |
Add: Cost of sales, other | | | 1,858 | | | | 2,137 | | | | 5,612 | | | | 8,626 | |
| | | | | | | | | | | | | | | | |
Adjusted gross profit | | $ | 105,891 | | | $ | 113,532 | | | $ | 409,669 | | | $ | 421,043 | |
| | | | | | | | | | | | | | | | |
Gross margin:
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Reported | | | 53.3% | | | | 54.8% | | | | 54.6% | | | | 54.1% | |
| | | | | | | | | | | | | | | | |
Adjusted | | | 54.3% | | | | 55.8% | | | | 55.4% | | | | 55.2% | |
Management has provided the above reconciliation as an additional measure that investors can use to compare financial results between reporting periods. Management believes this reconciliation provides a useful presentation of financial measures as discussed in the section “Use of Non-GAAP Financial Measures” above.
CONMED News Release Continued | Page 11 of 12 | January 27, 2015 |
CONMED CORPORATION
RECONCILIATION OF INCOME FROM OPERATIONS TO ADJUSTED
INCOME FROM OPERATIONS
(In thousands)
(unaudited)
| | Three months ended | | | Twelve months ended | |
| | December 31, | | | December 31, | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | | | | | | | | | | | |
Reported income from operations | | $ | 17,089 | | | $ | 16,181 | | | $ | 52,786 | | | $ | 56,508 | |
| | | | | | | | | | | | | | | | |
Costs associated with termination of a product offering included in cost of sales | | | — | | | | — | | | | — | | | | 2,137 | |
| | | | | | | | | | | | | | | | |
Facility consolidation costs included in cost of sales | | | 1,858 | | | | 2,137 | | | | 5,612 | | | | 6,489 | |
| | | | | | | | | | | | | | | | |
Administrative consolidation costs included in other expense | | | 1,499 | | | | 2,447 | | | | 3,354 | | | | 8,750 | |
| | | | | | | | | | | | | | | | |
Patent dispute & settlement costs, and other matters included in other expense | | | 141 | | | | 995 | | | | 3,374 | | | | 3,206 | |
| | | | | | | | | | | | | | | | |
Shareholder activism costs included in other expense | | | — | | | | — | | | | 3,966 | | | | — | |
| | | | | | | | | | | | | | | | |
Management restructuring costs included in other expense | | | 1,524 | | | | — | | | | 12,546 | | | | — | |
| | | | | | | | | | | | | | | | |
Costs associated with a business acquisition included in other expense | | | 278 | | | | — | | | | 722 | | | | — | |
| | | | | | | | | | | | | | | | |
Pension settlement costs included in other expense | | | — | | | | 1,443 | | | | — | | | | 1,443 | |
| | | | | | | | | | | | | | | | |
Adjusted income from operations | | $ | 22,389 | | | $ | 23,203 | | | $ | 82,360 | | | $ | 78,533 | |
| | | | | | | | | | | | | | | | |
Operating Margin | | | | | | | | | | | | | | | | |
Reported | | | 8.8% | | | | 8.0% | | | | 7.1% | | | | 7.4% | |
| | | | | | | | | | | | | | | | |
Adjusted | | | 11.5% | | | | 11.4% | | | | 11.1% | | | | 10.3% | |
| | | | | | | | | | | | | | | | |
Management has provided the above reconciliation as an additional measure that investors can use to compare financial results between reporting periods. Management believes this reconciliation provides a useful presentation of financial measures as discussed in the section “Use of Non-GAAP Financial Measures” above.
CONMED News Release Continued | Page 12 of 12 | January 27, 2015 |
CONMED CORPORATION
RECONCILIATION OF REPORTED NET INCOME TO EBITDA & ADJUSTED EBITDA
(In thousands)
(unaudited)
| | Three months ended | | | Twelve months ended | |
| | December 31, | | | December 31, | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | | | | | | | | | | | |
Net income | | $ | 11,339 | | | $ | 10,227 | | | $ | 32,192 | | | $ | 35,939 | |
| | | | | | | | | | | | | | | | |
Provision for income taxes | | | 4,211 | | | | 4,472 | | | | 14,483 | | | | 14,693 | |
| | | | | | | | | | | | | | | | |
Interest expense | | | 1,539 | | | | 1,482 | | | | 6,111 | | | | 5,613 | |
| | | | | | | | | | | | | | | | |
Loss on early extinguishment of debt | | | — | | | | — | | | | — | | | | 263 | |
| | | | | | | | | | | | | | | | |
Depreciation | | | 5,090 | | | | 4,952 | | | | 19,792 | | | | 18,653 | |
| | | | | | | | | | | | | | | | |
Amortization | | | 6,478 | | | | 7,228 | | | | 25,358 | | | | 28,655 | |
| | | | | | | | | | | | | | | | |
EBITDA | | $ | 28,657 | | | $ | 28,361 | | | $ | 97,936 | | | $ | 103,816 | |
| | | | | | | | | | | | | | | | |
Stock-based compensation | | | 1,256 | | | | 1,491 | | | | 5,419 | | | | 5,593 | |
| | | | | | | | | | | | | | | | |
Costs associated with termination of a product offering included in cost of sales | | | — | | | | — | | | | — | | | | 2,137 | |
| | | | | | | | | | | | | | | | |
Facility consolidation costs included in cost of sales | | | 1,858 | | | | 2,137 | | | | 5,612 | | | | 6,489 | |
| | | | | | | | | | | | | | | | |
Administrative consolidation costs included in other expense | | | 1,499 | | | | 2,447 | | | | 3,354 | | | | 8,750 | |
| | | | | | | | | | | | | | | | |
Patent dispute & settlement costs, and other matters included in other expense | | | 141 | | | | 995 | | | | 3,374 | | | | 3,206 | |
| | | | | | | | | | | | | | | | |
Shareholder activism costs included in other expense | | | — | | | | — | | | | 3,966 | | | | — | |
| | | | | | | | | | | | | | | | |
Management restructuring costs included in other expense | | | 1,524 | | | | — | | | | 12,546 | | | | — | |
| | | | | | | | | | | | | | | | |
Costs associated with a business acquisition included in other expense | | | 278 | | | | — | | | | 722 | | | | — | |
| | | | | | | | | | | | | | | | |
Pension settlement expense included in other expense | | | — | | | | 1,443 | | | | — | | | | 1,443 | |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 35,213 | | | $ | 36,874 | | | $ | 132,929 | | | $ | 131,434 | |
| | | | | | | | | | | | | | | | |
EBITDA Margin | | | | | | | | | | | | | | | | |
EBITDA | | | 14.7% | | | | 13.9% | | | | 13.2% | | | | 13.6% | |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA | | | 18.1% | | | | 18.1% | | | | 18.0% | | | | 17.2% | |
Management has provided the above reconciliation as an additional measure that investors can use to compare financial results between reporting periods. Management believes this reconciliation provides a useful presentation of financial measures as discussed in the section “Use of Non-GAAP Financial Measures” above.