IART
$53.02
Integra Lifesciences
$1.26
2.43%
Earnings Details
4th Quarter December 2018
Thursday, February 21, 2019 6:00:00 AM
Tweet Share Watch
Summary

Integra LifeSciences Guides In-line

Integra Lifesciences (IART) reported 4th Quarter December 2018 earnings of $0.65 per share on revenue of $383.3 million. The consensus earnings estimate was $0.62 per share on revenue of $381.2 million. Revenue grew 4.0% on a year-over-year basis.

The company said it expects 2019 earnings of $2.65 to $2.72 per share on revenue of $1.515 billion to $1.525 billion. The current consensus earnings estimate is $2.66 per share on revenue of $1.53 billion for the year ending December 31, 2019.

Integra Lifesciences Holdings Corp is engaged in the development, manufacturing, and marketing of cost-effective surgical implants and medical instruments.

Results
Reported Earnings
$0.65
Earnings Whisper
-
Consensus Estimate
$0.62
Reported Revenue
$383.3 Mil
Revenue Estimate
$381.2 Mil
Growth
Earnings Growth
Revenue Growth
Power Rating
Grade
Earnings Release

Integra LifeSciences Reports Fourth Quarter and Full-Year 2018 Financial Results and Provides 2019 Financial Guidance

Fourth Quarter 2018 reported revenue increased 4.0% to $383.3 million; organic revenue increased 4.4%

Fourth Quarter 2018 GAAP earnings per diluted share were $0.29; adjusted earnings per diluted share were $0.65

The Company provides financial guidance for 2019 including total revenue in the range of $1.515 billion to $1.525 billion and organic revenue growth of approximately 5%

PLAINSBORO, N.J., Feb. 21, 2019 (GLOBE NEWSWIRE) -- Integra LifeSciences Holdings Corporation (NASDAQ: IART) today reported financial results for the fourth quarter and full year ended December 31, 2018, and issued its financial guidance for 2019.

Highlights:

  • Fourth Quarter 2018 Highlights
    • Reported revenue was $383.3 million, an increase of 4.0% over the prior year, while organic sales were higher by 4.4% over the prior year;
    • GAAP earnings per diluted share amounted to $0.29, compared to $0.56 in the prior year; fourth quarter adjusted earnings per diluted share amounted to $0.65, compared to $0.64 in the prior year;
  • Full-year 2018 Highlights
    • Reported revenue was $1,472.4 million, an increase of 23.9% over the prior year, which represents the fifth consecutive year of double-digit growth in reported revenue; organic sales were higher by 4.3% over the prior year;
    • GAAP earnings per diluted share amounted to $0.72, a 12.2% decrease over the prior year; full-year adjusted earnings per diluted share amounted to $2.42, a 24.7% increase over the prior year, which represents the fifth consecutive year of double-digit growth in adjusted earnings per share;
  • 2019 Company Guidance
    • The Company expects full-year 2019 reported revenue in the range of $1.515 billion to $1.525 billion, representing 3.5% growth at the midpoint; organic revenue growth, which excludes the effect of foreign currency, acquisitions, divestitures and discontinued products, is expected to be approximately 5%; and
    • The Company expects full-year GAAP earnings per diluted share to be in the range of $1.36 to $1.43, and full-year adjusted earnings per diluted share to be in the range of $2.65 to $2.72.

Total revenues for the full-year 2018 were $1,472.4 million, an increase of $284.2 million, or 23.9%, over the prior year. Total revenues for the fourth quarter were $383.3 million, an increase of $14.7 million, or 4.0%, over the fourth quarter of 2017.

Organic revenues for the full-year 2018 increased 4.3% over the prior year, while fourth quarter organic revenues were higher by 4.4% over the fourth quarter of 2017.

"We are pleased to report fourth quarter sales and adjusted earnings per share at the high end of our guidance range," said Peter Arduini, Integra's President and Chief Executive Officer. "In 2018, we completed much of the work associated with the integration of Codman and the expansion of our commercial organizations. We look forward to launching over ten new products in 2019 and leveraging our more focused sales channels to accelerate organic growth."

The Company reported GAAP net income of $60.8 million, or $0.72 per diluted share, for the full-year 2018, compared to GAAP net income of $64.7 million, or $0.82 per diluted share, in 2017.

The Company reported GAAP net income of $25.1 million, or $0.29 per diluted share, in the fourth quarter of 2018, compared to GAAP net income of $44.4 million, or $0.56 per diluted share, in the fourth quarter of 2017. The decline is due to a 2017 benefit relating to deferred tax rate changes associated with the U.S. Tax Cut and Jobs Act.

Adjusted EBITDA for the full year 2018 was $342.1 million, an increase of $72.6 million over the prior year. For the full-year 2018, adjusted EBITDA as a percentage of revenue increased to 23.2% from 22.7% in 2017, largely attributable to the accretion from the acquired Codman business and better G&A leverage.

Adjusted EBITDA for the fourth quarter of 2018 was $88.8 million, roughly flat compared to the fourth quarter of the prior year. For the fourth quarter of 2018, adjusted EBITDA as a percentage of revenue was 23.2%, compared to 24.1% in the prior year period. The decline was largely due to commercial investments made in 2018 to expand our commercial channels in both segments.

Adjusted net income for the full-year 2018 was $203.5 million, or $2.42 per diluted share, compared to $153.4 million, or $1.94 per diluted share, in 2017. Adjusted net income for the fourth quarter of 2018 was $56.2 million, or $0.65 per diluted share, compared to adjusted net income of $51.0 million, or $0.64 per diluted share, in the fourth quarter of 2017.

For the year ended December 31, 2018, cash flows from operations totaled $199.7 million. Capital expenditures were $77.7 million. Adjusted free cash flow conversion for the trailing twelve months ended December 31, 2018 was 59.9% versus 46.3% for the twelve months ended December 31, 2017, mostly as a result of accretion from the acquired Codman business and lower integration costs in 2018. In the fourth quarter of 2018, the Company generated $42.7 million of cash flows from operations and incurred capital expenditures of $25.7 million.

2019 Financial Guidance

The Company is issuing full-year 2019 total revenue guidance in the range of $1.515 billion to $1.525 billion, representing organic growth of approximately 5%.

The Company expects GAAP earnings per diluted share for the full year to be between $1.36 and $1.43 and adjusted earnings per diluted share to be in the range of $2.65 to $2.72.

"We expect faster organic growth in the second half of 2019, averaging about 5% for the full year," said Glenn Coleman, Chief Financial Officer. "By mid-year we will move past the anticipated disruption associated with the transition of the Codman business outside the U.S. Moreover, in the second half of the year, we should benefit from new product introductions and improved sales force effectiveness."

In the future, the Company may record, or expects to record, certain additional revenues, gains, expenses or charges as described in the Discussion of Adjusted Financial Measures below that it will exclude in the calculation of organic revenue growth, adjusted EBITDA and adjusted EPS for historical periods and in providing adjusted EPS guidance.

Conference Call and Presentation Available Online

Integra has scheduled a conference call for 8:30 a.m. ET today, Thursday, February 21, 2019 to discuss fourth quarter and full-year 2018 financial results, and forward-looking financial guidance. The conference call will be hosted by Integra's senior management team and will be open to all listeners. Additional forward-looking information may be discussed in a question and answer session following the call.

Integra's management team will reference a presentation during the conference call, which can be found on the Investor section of the website at investor.integralife.com.

Access to the live call is available by dialing 334-323-0522 and using the passcode 2673263. The call can also be accessed through a webcast via a link provided on the Investor Relations homepage of Integra's website at investor.integralife.com. Access to the replay is available through February 26, 2019 by dialing 719-457-0820 and using the passcode 2673263. The webcast will also be archived on the website.

About Integra

Integra LifeSciences is a global leader in regenerative technologies, neurosurgical and extremity orthopedic solutions dedicated to limiting uncertainty for clinicians, so they can focus on providing the best patient care. Integra offers a comprehensive portfolio of high quality, leadership brands that include AmnioExcel®, Bactiseal®, Cadence®, Certas™, Codman®, CUSA®, DuraGen®, DuraSeal®, ICP Express®, Integra®, MediHoney®, MicroFrance®, PriMatrix®, Salto Talaris®, SurgiMend®, TCC-EZ®, Titan™ and VersaTru™. For the latest news and information about Integra and its brands, please visit www.integralife.com.

This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties, and reflect the Company's judgment as of the date of this release. All statements, other than statements of historical fact, are statements that could be deemed forward-looking statements. Some of these forward-looking statements may contain words like “will,” “believe,” “may,” “could,” “would,” “might,” “possible,” “should,” “expect,” “intend,” “plan,” “anticipate,” or “continue,” the negative of these words, other terms of similar meaning or they may use future dates. Forward-looking statements contained in this news release include, but are not limited to, statements concerning future financial performance, including projections for revenues, expected revenue growth (both reported and organic), GAAP and adjusted net income, GAAP and adjusted earnings per diluted share, non-GAAP adjustments such as global enterprise resource planning ("ERP") system implementation charges, acquisition-related charges, litigation charges, goodwill impairment charges, intangible asset amortization, and income tax expense (benefit) related to non-GAAP adjustments. It is important to note that the Company’s goals and expectations are not predictions of actual performance. Such forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from predicted or expected results. Such risks and uncertainties include, but are not limited, to the following: the Company's ability to execute its operating plan effectively; the Company’s ability to achieve sales growth in a timely fashion and execute on its channel expansion in its Orthopedics and Tissue Technologies segment; the Company’s ability to successfully integrate the Codman Neurosurgery business and other acquired businesses, including the realignment of acquired global sales territories; the Company's ability to manufacture and ship sufficient quantities of its products to meet its customers' demands; the ability of third-party suppliers to supply us with raw materials and finished products; global macroeconomic and political conditions; the Company's ability to manage its direct sales channels effectively; the sales performance of third-party distributors on whom the Company relies to generate revenue for certain products and geographic regions; the Company's ability to maintain relationships with customers of acquired entities and businesses; physicians' willingness to adopt and third-party payors' willingness to provide or maintain reimbursement for the Company's recently launched, planned and existing products; initiatives launched by the Company's competitors; downward pricing pressures from customers; the Company's ability to secure regulatory approval for products in development; the Company's ability to remediate quality systems violations; fluctuations in hospitals' spending for capital equipment; the Company's ability to comply with and obtain approvals for products of human origin and comply with regulations regarding products containing materials derived from animal sources; difficulties in controlling expenses, including costs to procure and manufacture our products; the impact of changes in management or staff levels; the impact of goodwill and intangible asset impairment charges if future operating results of acquired businesses are significantly less than the results anticipated at the time of the acquisitions, the Company's ability to leverage its existing selling organizations and administrative infrastructure; the Company's ability to increase product sales and gross margins, and control non-product costs; the Company’s ability to achieve anticipated growth rates, margins and scale and execute its strategy generally; the amount and timing of acquisition and integration-related costs; the geographic distribution of where the Company generates its taxable income; the effect of legislation effecting healthcare reform in the United States and internationally; fluctuations in foreign currency exchange rates; the amount of our bank borrowings outstanding and other factors influencing liquidity; and the economic, competitive, governmental, technological, and other risk factors and uncertainties identified under the heading “Risk Factors” included in Item 1A of Integra's Annual Report on Form 10-K for the year ended December 31, 2017 and information contained in subsequent filings with the Securities and Exchange Commission.

These forward-looking statements are made only as of the date hereof, and the Company undertakes no obligation to update or revise the forward-looking statements, whether as a result of new information, future events, or otherwise.

Discussion of Adjusted Financial Measures

In addition to our GAAP results, we provide certain non-GAAP measures, including organic revenues, adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA"), adjusted net income, adjusted earnings per diluted share, free cash flow and adjusted free cash flow conversion. Organic revenues consist of total revenues excluding the effects of currency exchange rates, revenues from current-period acquisitions and product discontinuances. Adjusted EBITDA consists of GAAP net income excluding: (i) depreciation and amortization; (ii) other income (expense); (iii) interest income and expense; (iv) income tax expense (benefit); and (v) those operating expenses also excluded from adjusted net income. The measure of adjusted net income consists of GAAP net income, excluding: (i) hurricane related expenses; (ii) structural optimization charges; (iii) acquisition and integration-related charges; (iv) litigation charges; (v) intangible asset amortization expense; (vi) discontinued product lines charges; (vii) income tax impact from adjustments; (viii) impairment charges; and (ix) global enterprise resource planning ("ERP") implementation charges. The adjusted earnings per diluted share measure is calculated by dividing adjusted net income attributable to diluted shares by diluted weighted average shares outstanding. The measure of free cash flow consists of GAAP net cash provided by operating activities less purchases of property and equipment. The measure of adjusted free cash flow consists of free cash flow adjusted for certain one-time unusual items. The adjusted free cash flow conversion measure is calculated by dividing free cash flow by adjusted net income.         

Reconciliations of GAAP revenues to adjusted revenues and GAAP Adjusted Net Income to adjusted EBITDA, and adjusted net income, and GAAP earnings per diluted share to adjusted earnings per diluted share all for the quarters ended December 31, 2018 and 2017, and the free cash flow and free cash flow conversion for the quarters ended December 31, 2018 and 2017, appear in the financial tables in this release.

The Company believes that the presentation of organic revenues and the other non-GAAP measures provide important supplemental information to management and investors regarding financial and business trends relating to the Company's financial condition and results of operations. For further information regarding why Integra believes that these non-GAAP financial measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, please refer to the Company's Current Report on Form 8-K regarding this earnings press release filed today with the Securities and Exchange Commission. This Current Report on Form 8-K is available on the SEC's website at www.sec.gov or on our website at www.integralife.com.


INTEGRA LIFESCIENCES HOLDINGS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

(In thousands, except per share amounts)

 Three Months Ended
December 31,
 Twelve Months Ended
December 31,
 2018 2017 2018 2017
Total revenues$383,315  $368,602  $1,472,441  $1,188,236 
          
Costs and expenses:       
Cost of goods sold146,464  148,171   571,496  435,511 
Research and development20,299  17,180  78,041  63,455 
Selling, general and administrative177,228  190,639  690,746  624,096 
Intangible asset amortization5,216  5,394  21,160  20,370 
Total costs and expenses349,207  361,384  1,361,443  1,143,432 
Operating income34,108  7,218  110,998  44,804 
Interest income2,475  95  2,800  255 
Interest expense(13,933) (16,946) (64,683) (35,019)
Other income, net1,866  5,036  8,288  1,345 
Income (loss) from continuing operations before income taxes24,516  (4,597) 57,403  11,385 
Income tax expense (benefit) (1)(622) (48,952) (3,398) (53,358)
Net income$25,138  $44,355  $60,801  $64,743 
        
Net income per share:       
Net income per share$0.29  $0.56  $0.72  $0.82 
Weighted average common shares outstanding for diluted net income per share86,279  79,684  83,999  79,121 
            

(1) Fourth quarter 2017 includes a $37.9M benefit relating to $43.4M of deferred tax rate changes for U.S. Tax Cut and Jobs Act offset by a $5.5M one-time toll charge imposed on deemed repatriation of foreign untaxed earnings.


Segment revenues and growth in total revenues excluding the effects of currency exchange rates, acquisitions and discontinued products are as follows:

(In thousands)

 Three Months Ended
December 31,
 Twelve Months Ended
December 31,
 20182017Change 20182017Change
Codman Specialty Surgical$249,276$239,3944.1% $963,929$720,30133.8%
Orthopedics and Tissue Technologies$134,039$129,2083.7% $508,512$467,9358.7%
Total Revenues$383,315$368,6024.0% $1,472,441$1,188,23623.9%
        
Impact of changes in currency exchange rates$2,575 $(3,806)
Less contribution of revenues from acquisitions(1) $(249,658)
Less contribution of revenues from discontinued products(2)$(3,674)$(2,434)  $(10,708)$(29,449) 
Total organic revenues$382,216$366,1684.4% $1,208,269$1,158,7874.3%

(1) Acquisitions include Codman Neurosurgery and Derma Sciences
(2) Organic revenue has been restated for 2017 to account for discontinued products including divestitures related to the Codman acquisition


Items included in GAAP net income and from continuing operations and locations where each item is recorded are as follows:

(In thousands)

Three Months Ended December 31, 2018

ItemTotal AmountCOGS(a)SG&A(b)Amort.(c)OI&E(d)Tax(e)
Structural optimization charges7,708 1,642 6,066    
Acquisition and integration-related charges(1)17,818 1,622 16,196    
Litigation charges1,460  1,460    
Intangible asset amortization expense16,519 11,303  5,216   
Estimated income tax impact from adjustments and other items(12,429)    (12,429)
       
Depreciation expense11,157      

(a) COGS - Cost of goods sold
(b) SG&A - Selling, general and administrative
(c) Amort. - Intangible asset amortization
(d) OI&E - Interest (income) expense, net and other (income) expense, net
(e) Tax - Income tax expense

(1) Acquisition and integration-related charges are primarily associated with the Codman Neurosurgery acquisition and include banking, legal, consulting and other expenses.


Three Months Ended December 31, 2017

(In thousands)

ItemTotal AmountCOGS(a)SG&A(b)Amort.(c)OI&E(d)Tax(e)
Global ERP implementation charges(480)(480)
Structural optimization charges2,0001,091909
Discontinued product lines charges131131
Acquisition and integration-related charges(1)49,02812,87938,794(2,645)
Hurricane-related losses1,4981,45444
Intangible asset amortization expense16,87311,4795,394
Estimated income tax impact from adjustments and other items(2)(62,375)(62,375)
       
Depreciation expense9,792

(a) COGS - Cost of goods sold
(b) SG&A - Selling, general and administrative
(c) Amort. - Intangible asset amortization
(d) OI&E - Interest (income) expense, net and other (income) expense, net
(e) Tax - Income tax expense

(1) Acquisition and integration-related charges are primarily associated with the Derma Sciences and Codman Neurosurgery acquisitions and include banking, legal, consulting and other expenses.

(2) Fourth quarter 2017 includes a $37.9M benefit relating to $43.4M of deferred tax rate changes for U.S. Tax Cut and Jobs Act offset by a $5.5M one-time toll charge imposed on deemed repatriation of foreign untaxed earnings.


Items included in GAAP net income and location where each item is recorded are as follows:

(In thousands)

Twelve Months Ended December 31, 2018

ItemTotal AmountCOGS(a)SG&A(b)Amort.(c)OI&E(d)Tax(e)
Structural optimization charges19,598 5,642 13,165  791  
Acquisition and integration-related charges(1)93,926 23,981 69,945    
Intangible asset amortization expense66,671 45,511  21,160   
Impairment charges4,941 4,941     
Litigation charges4,598  4,598    
Estimated income tax impact from adjustments and other items(47,081)    (47,081)
       
Depreciation expense42,196      

(a) COGS - Cost of goods sold
(b) SG&A - Selling, general and administrative
(c) Amort. - Intangible asset amortization
(d) OI&E - Interest (income) expense, net and other (income) expense, net
(e) Tax - Income tax expense

(1) Acquisition and integration-related charges are primarily associated with the Codman Neurosurgery acquisition and include banking, legal, consulting and other expenses.


Twelve Months Ended December 31, 2017

(In thousands)

ItemTotal AmountCOGS(a)SG&A(b)Amort.(c)OI&E(d)Tax(e)
Global ERP implementation charges2,7802,780
Structural optimization charges7,3364,2733,063
Certain employee severance charges125125
Acquisition and integration-related charges (1)117,94716,980101,348(381)
Discontinued product lines charges1,1561,156
Impairment charges3,2903,290
Hurricane-related losses2,7582,71444
Intangible asset amortization expense52,83532,46520,370
Estimated income tax impact from adjustments and other items (2)(99,602)(99,602)
       
Depreciation expense36,110

(a) COGS - Cost of goods sold
(b) SG&A - Selling, general and administrative
(c) Amort. - Intangible asset amortization
(d) OI&E - Interest (income) expense, net and other (income) expense, net
(e) Tax - Income tax expense

(1) Acquisition and integration-related charges are primarily associated with the Derma Sciences and Codman Neurosurgery acquisitions and include banking, legal, consulting and other expenses.
(2) Fourth quarter 2017 includes a $37.9M benefit relating to $43.4M of deferred tax rate changes for U.S. Tax Cut and Jobs Act offset by a $5.5M one-time toll charge imposed on deemed repatriation of foreign untaxed earnings.



INTEGRA LIFESCIENCES HOLDINGS CORPORATION
RECONCILIATION OF NON-GAAP ADJUSTMENTS - GAAP NET INCOME FROM CONTINUING OPERATIONS TO ADJUSTED EBITDA
(UNAUDITED)

(In thousands)

 Three Months Ended
December 31,
 Twelve Months Ended
December 31,
 2018 2017 2018 2017
                
GAAP net income$25,138  $44,355  $60,801  $64,743 
Non-GAAP adjustments:       
Depreciation and intangible asset amortization expense27,676  26,665  108,867  88,946 
Other (income) expense, net(1,866) (2,391) (8,288) (963)
Interest (income) expense, net11,458  16,851  61,092  34,764 
Income tax expense (benefit) (1)(622) (48,952) (3,398) (53,358)
Global ERP implementation charges  (480)   2,780 
Structural optimization charges7,708  2,000  19,598  7,336 
Certain employee severance charges      125 
Discontinued product lines charges  131    1,156 
Acquisition-related charges17,818  49,028  93,926  117,947 
Hurricane-related charges  1,498    2,758 
Impairment charges    4,941  3,290 
Litigation charges1,460    4,598   
  Total of non-GAAP adjustments63,632  44,350  281,336  204,781 
Adjusted EBITDA$88,770  $88,705  $342,137  $269,524 

(1) Fourth quarter 2017 includes a $37.9M benefit relating to $43.4M of deferred tax rate changes for U.S. Tax Cut and Jobs Act offset by a $5.5M one-time toll charge imposed on deemed repatriation of foreign untaxed earnings.



INTEGRA LIFESCIENCES HOLDINGS CORPORATION
RECONCILIATION OF NON-GAAP ADJUSTMENTS - GAAP NET INCOME FROM CONTINUING OPERATIONS TO MEASURES OF ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE
(UNAUDITED)

(In thousands, except per share amounts)

 Three Months Ended
December 31,
 Twelve Months Ended
December 31,
 2018 2017 2018 2017
                
GAAP net income$25,138  $44,355  $60,801  $64,743 
Non-GAAP adjustments:       
Global ERP implementation charges  (480)   2,780 
Structural optimization charges7,708  2,000  19,598  7,336 
Certain employee severance charges      125 
Acquisition-related charges17,818  49,028  93,926  117,947 
Discontinued product lines  131    1,156 
Hurricane-related charges  1,498    2,758 
Impairment charges    4,941  3,290 
Litigation charges1,460    4,598   
Intangible asset amortization expense16,519  16,873  66,671  52,835 
Estimated income tax impact from adjustments and other items(1)(12,429) (62,375) (47,081) (99,602)
        
  Total of non-GAAP adjustments31,076  6,675  142,653  88,625 
Adjusted net income$56,214  $51,030  $203,454  $153,368 
        
Adjusted diluted net income per share$0.65  $0.64  $2.42  $1.94 
Weighted average common shares outstanding for diluted net income per share86,279  79,684  83,999  79,121 

(1) Fourth quarter 2017 includes a $37.9M benefit relating to $43.4M of deferred tax rate changes for U.S. Tax Cut and Jobs Act offset by a $5.5M one-time toll charge imposed on deemed repatriation of foreign untaxed earnings.



INTEGRA LIFESCIENCES HOLDINGS CORPORATION
CONDENSED BALANCE SHEET DATA
(UNAUDITED)

(In thousands)

   December 31,
2018
        December 31,
2017
       
Cash and cash equivalents $138,838 $174,935
Accounts receivable, net 265,737 251,799
Inventory, net 280,347 296,332
     
Debt facilities 1,210,513 1,781,142
     
Stockholders' equity 1,375,796 962,306
     
     


INTEGRA LIFESCIENCES HOLDINGS CORPORATION
CONDENSED STATEMENT OF CASH FLOWS
(UNAUDITED)

 Twelve Months Ending December 31,
 20182017
Net cash provided by operating activities$199,683  $114,544 
Net cash used in investing activities(49,705) (1,221,335)
Net cash provided (used in) by financing activities(180,872) 1,168,947 
Effect of exchange rate changes on cash and cash equivalents(5,203) 10,724 
   
Net increase (decrease) in cash and cash equivalents$(36,097) $72,880 
   
   


RECONCILIATION OF NON-GAAP ADJUSTMENTS - GAAP OPERATING CASH FLOW TO
MEASURES OF ADJUSTED FREE CASH FLOW AND ADJUSTED FREE CASH FLOW CONVERSION
(UNAUDITED)

(In thousands)

 Three Months Ended December 31,
 20182017
GAAP Net cash provided by operating activities$42,689  $11,558 
   
Purchases of property and equipment(25,686) (13,697)
Adj. Free Cash Flow17,003  (2,139)
   
Adjusted net income (1)56,214  51,030 
Adjusted Free Cash Flow Conversion30.2% (4.2)%
   
   
 Twelve Months Ending December 31,
 20182017
GAAP Net cash provided by operating activities$199,683  $114,546 
   
Purchases of property and equipment(77,741) (43,503)
Adj. Free Cash Flow121,942  71,043 
   
Adjusted net income (1)203,454  153,368 
Adjusted Free Cash Flow Conversion59.9% 46.3%
   
   

(1)  Adjusted net income for quarters and twelve months ended December 31, 2017 and 2018 are reconciled above. Adjusted net income for remaining quarters in the trailing twelve months calculation have been previously reconciled and are publicly available in the Quarterly Earnings Call Presentations on our website at investor.integralife.com

The Company calculates adjusted free cash flow conversion by dividing its free cash flow by adjusted net income. The Company believes this measure is a useful metric in evaluating the significance of the cash special charges in its adjusted earnings measures.



INTEGRA LIFESCIENCES HOLDINGS CORPORATION
RECONCILIATION OF NON-GAAP ADJUSTMENTS - GUIDANCE

 (In millions, except per share amounts)

(In millions, except per share amounts)Projected Year Ended
December 31, 2019
 LowHigh
GAAP net income119  125 
Non-GAAP adjustments:  
Structural optimization charges26  26 
Acquisition-related charges44  44 
Intangible asset amortization expense65  65 
EU Medical Device Regulation-related charges10  10 
Estimated income tax impact from adjustments and other items(33) (33)
Total of non-GAAP adjustments112  112 
Adjusted net income$231  $237 
GAAP diluted net income per share1.36  1.43 
Non-GAAP adjustments detailed above (per share)1.29  1.29 
Adjusted diluted net income per share$2.65  $2.72 
   
Weighted average common shares outstanding for diluted net income per share87  87 
      
      


Items included in GAAP net income guidance and location where each item is expected to be recorded is as follows:

(In millions)

Projected Year Ended December 31, 2019

ItemTotal AmountCOGSSG&AR&DAmort.Interest Exp(Inc)Tax
Structural optimization charges26 12 14     
Acquisition-related charges44 9 35     
Intangible asset amortization expense65 44    21  
EU Medical Device Regulation-related charges10  10     
Estimated income tax impact from adjustments and other items(33)     (33)
               

Source: Integra LifeSciences Holdings Corporation


 
Contact:
 
Investor Relations:
Sravan Emany
Sr. Vice President, Strategy, Treasury, Investor Relations
(609) 936-2488
sravan.emany@integralife.com
 
Michael Beaulieu
Director, Investor Relations
(609) 750-2827
michael.beaulieu@integralife.com
 
Media:
Laurene Isip
Sr. Director, Global Corporate Communications
(609) 750-7984
laurene.isip@integralife.com

 

Primary Logo

Source: Integra LifeSciences Holdings Corporation