
| % Change % Change Reported Revenue 10.6 % $ 257,922 $ 233,249 12.7 % $ 994,852 $ 882,753 Add: Impact of foreign exchange (a) 1,694 — 13,521 — Constant Currency Revenue 11.3 % $ 259,616 $ 233,249 14.2 % $ 1,008,373 $ 882,753 % Change % Change Reported Revenue 10.6 % $ 257,922 $ 233,249 12.7 % $ 994,852 $ 882,753 Less: Revenue from certain acquisitions (b) (6,439) — (54,103) — Core Revenue 7.8 % $ 251,483 $ 233,249 6.6 % $ 940,749 $ 882,753 Add: Impact of foreign exchange (a) 1,694 — 13,521 — Core Revenue on a Constant Currency Basis 8.5 % $ 253,177 $ 233,249 8.1 % $ 954,270 $ 882,753 December 31, December 31, 2019 2018 2019 2018 2019 2018 2019 2018 Three Months Ended Year Ended December 31, December 31, Reconciliation of Reported Revenue to Core Revenue (Non-GAAP), Constant Currency Revenue (Non-GAAP), and Core Revenue on a Constant Currency Basis (Non-GAAP) (Unaudited; in thousands except percentages) Three Months Ended Year Ended (a) The constant currency revenue adjustment of $1.7 million and $13.5 million to reported revenue and to core revenue, for the three and twelve months ended December 31, 2019, respectively, were calculated using the applicable average foreign exchange rates for the three and twelve months ended December 31, 2019. (b) Merit’s core revenue is defined (a) with respect to prior fiscal year periods, as GAAP revenue, and (b) with respect to current fiscal year periods, as GAAP revenue, less revenue from certain acquisitions and strategic transactions. For the three and twelve-month periods ended December 31, 2019, Merit’s core revenue excludes revenues attributable to (i) the acquisition of (1) certain divested assets of Becton, Dickinson and Company in February 2018 (excluded January 2019 only), (2) the assets of DirectACCESS Medical, LLC in May 2018 (excluded through April 2019 only), (3) Cianna Medical, Inc. in November 2018 (excluded through October 2019 only), (4) the assets of Vascular Insights, LLC in December 2018 (excluded through November 2019 only), (5) Brightwater Medical, Inc. in June 2019, and (6) Fibrovein Holdings Limited in August 2019 and (ii) distribution arrangements executed with NinePoint Medical, Inc. in April 2018 (excluded through April 2019 only) and QXMedical, LLC in May 2018 (excluded through May 2019 only). Core revenue on a constant currency basis is defined as core revenue (as described in the first sentence of this paragraph) adjusted to eliminate the foreign exchange impact related to those core revenues for the relevant period, using the applicable average foreign exchange rates in effect for the comparable prior-year periods presented. 19 Reconciliation of Reported Revenue to Core Revenue (Non-GAAP), Constant Currency Revenue (Non-GAAP), and Core Revenue on a Constant Currency Basis (Non-GAAP) (Unaudited, in thousands except per share amounts) |