- Q4 2022 reported revenue of $293.4 million, up 5.4% compared to Q4 2021
- Q4 2022 constant currency revenue, organic* up 8.2% compared to Q4 2021
- Q4 2022 GAAP operating margin of 10.4%, compared to 7.9% in Q4 2021
- Q4 2022 non-GAAP operating margin* of 17.8%, compared to 17.4% in Q4 2021
- Q4 2022 GAAP EPS $0.58, compared to $0.36 in Q4 2021
- Q4 2022 non-GAAP EPS* of $0.79, compared to $0.71 in Q4 2021
* Constant currency revenue; constant currency revenue, organic; non-GAAP EPS; non-GAAP net income; non-GAAP operating income and margin; non-GAAP gross profit and margin; and free cash flow are non-GAAP financial measures. A reconciliation of these financial measures to their most directly comparable GAAP financial measures is included under the heading "Non-GAAP Financial Measures" below.
SOUTH JORDAN, Utah, Feb. 22, 2023 (GLOBE NEWSWIRE) -- Merit Medical Systems, Inc. (NASDAQ: MMSI), a leading global manufacturer and marketer of healthcare technology, today announced revenue of $293.4 million for the quarter ended December 31, 2022, an increase of 5.4% compared to the quarter ended December 31, 2021. Constant currency revenue, organic, for the fourth quarter of 2022 increased 8.2% compared to the prior year period.
Merit's revenue by operating segment and product category for the three and twelve-month periods ended December 31, 2022 and 2021 was as follows (unaudited; in thousands, except for percentages):
| Three Months Ended | ||||||||||||||||||
| Reported | Constant Currency * | |||||||||||||||||
| December 31, | Impact of foreign | December 31, | ||||||||||||||||
| 2022 | 2021 | % Change | exchange | 2022 | % Change | |||||||||||||
| Cardiovascular | ||||||||||||||||||
| Peripheral Intervention | $ | 112,384 | $ | 105,543 | 6.5 | % | $ | 2,463 | $ | 114,847 | 8.8 | % | ||||||
| Cardiac Intervention | 85,277 | 80,438 | 6.0 | % | 2,890 | 88,167 | 9.6 | % | ||||||||||
| Custom Procedural Solutions | 49,147 | 50,450 | (2.6) | % | 2,328 | 51,475 | 2.0 | % | ||||||||||
| OEM | 38,861 | 33,794 | 15.0 | % | 293 | 39,154 | 15.9 | % | ||||||||||
| Total | 285,669 | 270,225 | 5.7 | % | 7,974 | 293,643 | 8.7 | % | ||||||||||
| Endoscopy | ||||||||||||||||||
| Endoscopy Devices | 7,746 | 8,267 | (6.3) | % | 69 | 7,815 | (5.5) | % | ||||||||||
| Total | $ | 293,415 | $ | 278,492 | 5.4 | % | $ | 8,043 | $ | 301,458 | 8.2 | % | ||||||
| Year Ended | ||||||||||||||||||
| Reported | Constant Currency * | |||||||||||||||||
| December 31, | Impact of foreign | December 31, | ||||||||||||||||
| 2022 | 2021 | % Change | exchange | 2022 | % Change | |||||||||||||
| Cardiovascular | ||||||||||||||||||
| Peripheral Intervention | $ | 439,810 | $ | 405,116 | 8.6 | % | $ | 6,476 | $ | 446,286 | 10.2 | % | ||||||
| Cardiac Intervention | 343,186 | 320,641 | 7.0 | % | 8,235 | 351,421 | 9.6 | % | ||||||||||
| Custom Procedural Solutions | 190,194 | 193,942 | (1.9) | % | 7,589 | 197,783 | 2.0 | % | ||||||||||
| OEM | 145,034 | 123,528 | 17.4 | % | 1,240 | 146,274 | 18.4 | % | ||||||||||
| Total | 1,118,224 | 1,043,227 | 7.2 | % | 23,540 | 1,141,764 | 9.4 | % | ||||||||||
| Endoscopy | ||||||||||||||||||
| Endoscopy Devices | 32,757 | 31,524 | 3.9 | % | 266 | 33,023 | 4.8 | % | ||||||||||
| Total | $ | 1,150,981 | $ | 1,074,751 | 7.1 | % | $ | 23,806 | $ | 1,174,787 | 9.3 | % | ||||||
Merit's GAAP gross margin for the fourth quarter of 2022 was 45.9%, compared to GAAP gross margin of 46.3% for the prior year period. Merit's non-GAAP gross margin* for the fourth quarter of 2022 was 49.5%, compared to non-GAAP gross margin of 50.0% for the prior year period.
Merit's GAAP net income for the fourth quarter of 2022 was $33.4 million, or $0.58 per share, compared to GAAP net income of $20.6 million, or $0.36 per share, for the fourth quarter of 2021. Merit's non-GAAP net income* for the fourth quarter of 2022 was $46.0 million, or $0.79 per share, compared to non-GAAP net income of $40.8 million, or $0.71 per share, for the prior year period.
"We delivered 8% constant currency revenue growth in the fourth quarter of 2022, at the high-end of our expectations," said Fred P. Lampropoulos, Merit's Chairman and Chief Executive Officer. "We also delivered another quarter of improving profitability with a 17.8% non-GAAP operating margin, 13% growth in non-GAAP net income and 12% growth in non-GAAP earnings per share. We are proud of the team's strong execution and relentless focus on our strategic initiatives, which resulted in impressive financial results in fiscal year 2022; we delivered more than 9% constant currency revenue growth, improvements in our profitability profile with a 17% non-GAAP operating margin - a 91 basis point improvement year-over-year - and we generated strong free cash flow of nearly $70 million."
Mr. Lampropoulos continued: "We are introducing 2023 financial guidance which reflects our confidence in our team's ability to deliver continued strong execution, despite the challenging operating environment around the world. We intend to build upon the significant progress we have made during the first two years of our Foundations for Growth Program, and we remain committed to the financial targets that we outlined for the three-year period ending December 31, 2023, which call for our constant currency, organic revenue to increase at a CAGR of at least 5%, non-GAAP operating margins of at least 18% and cumulative free cash flow of more than $300 million."
As of December 31, 2022, Merit had cash and cash equivalents of $58.4 million, total debt obligations of $198.2 million, and available borrowing capacity of approximately $523 million, compared to cash, cash equivalents of $67.8 million, total debt obligations of $243.1 million, and available borrowing capacity of approximately $490 million as of December 31, 2021.
Fiscal Year 2023 Financial Guidance
Based upon information currently available to Merit's management, for the year ending December 31, 2023, absent material acquisitions, non-recurring transactions or other factors beyond Merit's current expectations, Merit expects the following:
Revenue and Earnings Guidance*
| Guidance | As Reported | |||||||
| % Change | ||||||||
| Financial Measure | December 31, 2023 | December 31, 2022 | from Prior Year | |||||
| Net Sales | $1.194 - $1.210 billion | $1.151 billion | 4% - 5% | |||||
| Cardiovascular Segment | $1.156 - $1.172 billion | $1.118 billion | 3% - 5% | |||||
| Endoscopy Segment | $37.5 - $37.8 million | $32.8 million | 14% - 16% | |||||
| GAAP | ||||||||
| Net Income | $100 - $105 million | $74.5 million | ||||||
| Earnings Per Share | $1.72 - $1.80 | $1.29 | ||||||
| Non-GAAP | ||||||||
| Net Income | $163 - $168 million | $155.8 million | ||||||
| Earnings Per Share | $2.80 - $2.89 | $2.70 | ||||||
*Percentage figures approximated; dollar figures may not foot due to rounding
2023 Net Sales Guidance - % Change from Prior Year (Constant Currency) Reconciliation*
| Low | High | |||||
| 2023 Net Sales Guidance - % Change from Prior Year (GAAP) | 4% | 5% | ||||
| Estimated impact of foreign currency exchange rate fluctuations | -1% | -1% | ||||
| 2023 Net Sales Guidance - % Change from Prior Year (Constant Currency) | 5% | 6% | ||||
*Percentage figures approximated; dollar figures may not foot due to rounding
Merit's financial guidance for the year ending December 31, 2023 is subject to risks and uncertainties identified in this release and Merit's filings with the U.S. Securities and Exchange Commission (the "SEC").
CONFERENCE CALL
Merit will hold its investor conference call today, Wednesday, February 22, 2023, at 5:00 p.m. Eastern (4:00 p.m. Central, 3:00 p.m. Mountain, and 2:00 p.m. Pacific). To access the conference call, please pre-register using the following link. Registrants will receive confirmation with dial-in details. A live webcast and slide deck will also be available at merit.com.
CONSOLIDATED BALANCE SHEETS
(in thousands)
| December 31, | ||||||||
| 2022 | December 31, | |||||||
| (Unaudited) | 2021 | |||||||
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash and cash equivalents | $ | 58,408 | $ | 67,750 | ||||
| Trade receivables, net | 164,677 | 152,301 | ||||||
| Other receivables | 12,992 | 17,763 | ||||||
| Inventories | 265,991 | 221,922 | ||||||
| Prepaid expenses and other assets | 22,324 | 16,149 | ||||||
| Prepaid income taxes | 3,913 | 3,550 | ||||||
| Income tax refund receivables | 779 | 2,777 | ||||||
| Total current assets | 529,084 | 482,212 | ||||||
| Property and equipment, net | 382,976 | 371,658 | ||||||
| Intangible assets, net | 275,872 | 319,269 | ||||||
| Goodwill | 359,821 | 361,741 | ||||||
| Deferred income tax assets | 6,599 | 6,080 | ||||||
| Operating lease right-of-use assets | 65,262 | 65,913 | ||||||
| Other assets | 44,352 | 41,421 | ||||||
| Total Assets | $ | 1,663,966 | $ | 1,648,294 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Current Liabilities | ||||||||
| Trade payables | $ | 68,504 | $ | 55,624 | ||||
| Accrued expenses | 123,189 | 159,014 | ||||||
| Current portion of long-term debt | 11,250 | 8,438 | ||||||
| Current operating lease liabilities | 11,005 | 10,668 | ||||||
| Income taxes payable | 6,697 | 2,536 | ||||||
| Total current liabilities | 220,645 | 236,280 | ||||||
| Long-term debt | 186,759 | 234,397 | ||||||
| Deferred income tax liabilities | 18,462 | 31,503 | ||||||
| Long-term income taxes payable | 347 | 347 | ||||||
| Liabilities related to unrecognized tax benefits | 1,912 | 932 | ||||||
| Deferred compensation payable | 15,264 | 18,111 | ||||||
| Deferred credits | 1,708 | 1,815 | ||||||
| Long-term operating lease liabilities | 59,736 | 61,526 | ||||||
| Other long-term obligations | 14,736 | 23,584 | ||||||
| Total liabilities | 519,569 | 608,495 | ||||||
| Stockholders' Equity | ||||||||
| Common stock | 675,174 | 641,533 | ||||||
| Retained earnings | 480,773 | 406,257 | ||||||
| Accumulated other comprehensive loss | (11,550 | ) | (7,991 | ) | ||||
| Total stockholders' equity | 1,144,397 | 1,039,799 | ||||||
| Total Liabilities and Stockholders' Equity | $ | 1,663,966 | $ | 1,648,294 | ||||
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited; in thousands except per share amounts)
| Three Months Ended | Year Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Net sales | $ | 293,415 | $ | 278,492 | $ | 1,150,981 | $ | 1,074,751 | ||||||||
| Cost of sales | 158,863 | 149,686 | 631,882 | 589,418 | ||||||||||||
| Gross profit | 134,552 | 128,806 | 519,099 | 485,333 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Selling, general and administrative | 83,243 | 76,629 | 342,525 | 335,690 | ||||||||||||
| Research and development | 20,436 | 20,406 | 75,510 | 71,247 | ||||||||||||
| Legal settlement | - | 10,036 | - | 10,036 | ||||||||||||
| Impairment charges | 547 | - | 2,219 | 4,283 | ||||||||||||
| Contingent consideration expense (benefit) | (91 | ) | (161 | ) | 4,611 | 3,161 | ||||||||||
| Acquired in-process research and development | - | - | 6,671 | - | ||||||||||||
| Total operating expenses | 104,135 | 106,910 | 431,536 | 424,417 | ||||||||||||
| Income from operations | 30,417 | 21,896 | 87,563 | 60,916 | ||||||||||||
| Other income (expense): | ||||||||||||||||
| Interest income | 123 | 101 | 439 | 769 | ||||||||||||
| Interest expense | (2,158 | ) | (1,105 | ) | (6,339 | ) | (5,261 | ) | ||||||||
| Other income (expense) - net | 1,773 | (711 | ) | 966 | (2,507 | ) | ||||||||||
| Total other expense - net | (262 | ) | (1,715 | ) | (4,934 | ) | (6,999 | ) | ||||||||
| Income before income taxes | 30,155 | 20,181 | 82,629 | 53,917 | ||||||||||||
| Income tax expense (benefit) | (3,246 | ) | (432 | ) | 8,113 | 5,463 | ||||||||||
| Net income | $ | 33,401 | $ | 20,613 | $ | 74,516 | $ | 48,454 | ||||||||
| Earnings per common share | ||||||||||||||||
| Basic | $ | 0.58 | $ | 0.36 | $ | 1.31 | $ | 0.86 | ||||||||
| Diluted | $ | 0.58 | $ | 0.36 | $ | 1.29 | $ | 0.84 | ||||||||
| Weighted average shares outstanding | ||||||||||||||||
| Basic | 57,098 | 56,489 | 56,806 | 56,145 | ||||||||||||
| Diluted | 57,963 | 57,624 | 57,671 | 57,359 | ||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands - unaudited)
| Year Ended | ||||||||
| December 31, | ||||||||
| 2022 | 2021 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net income | $ | 74,516 | $ | 48,454 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 81,804 | 84,066 | ||||||
| Loss on disposition of business | 1,417 | - | ||||||
| Write-off of certain intangible assets and other long-term assets | 2,281 | 4,412 | ||||||
| Amortization of right-of-use operating lease assets | 10,394 | 11,718 | ||||||
| Adjustments related to contingent consideration liabilities | 4,611 | 3,161 | ||||||
| Acquired in-process research and development | 6,671 | - | ||||||
| Deferred income taxes | (14,924 | ) | (4,631 | ) | ||||
| Stock-based compensation expense | 18,042 | 16,090 | ||||||
| Other adjustments | 877 | 1,799 | ||||||
| Changes in operating assets and liabilities, net of acquisitions and divestitures | (71,398 | ) | (17,838 | ) | ||||
| Total adjustments | 39,775 | 98,777 | ||||||
| Net cash, cash equivalents, and restricted cash provided by operating activities | 114,291 | 147,231 | ||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Capital expenditures for property and equipment | (45,029 | ) | (27,939 | ) | ||||
| Cash paid in acquisitions, net of cash acquired | (8,287 | ) | (7,171 | ) | ||||
| Other investing, net | (4,081 | ) | (2,051 | ) | ||||
| Net cash, cash equivalents, and restricted cash used in investing activities | (57,397 | ) | (37,161 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Proceeds from issuance of common stock | 20,070 | 21,306 | ||||||
| Payments on long-term debt | (44,938 | ) | (108,500 | ) | ||||
| Contingent payments related to acquisitions | (32,918 | ) | (10,665 | ) | ||||
| Payment of taxes related to an exchange of common stock | (2,474 | ) | (576 | ) | ||||
| Net cash, cash equivalents, and restricted cash used in financing activities | (60,260 | ) | (98,435 | ) | ||||
| Effect of exchange rates on cash | (3,826 | ) | (801 | ) | ||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | (7,192 | ) | 10,834 | |||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH: | ||||||||
| Beginning of period | 67,750 | 56,916 | ||||||
| End of period | $ | 60,558 | $ | 67,750 | ||||
| RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO THE CONSOLIDATED BALANCE SHEETS: | ||||||||
| Cash and cash equivalents | 58,408 | 67,750 | ||||||
| Restricted cash reported in prepaid expenses and other current assets | 2,150 | - | ||||||
| Total cash, cash equivalents and restricted cash | $ | 60,558 | $ | 67,750 | ||||
Non-GAAP Financial Measures
Although Merit's financial statements are prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP"), Merit's management believes that certain non-GAAP financial measures referenced in this release provide investors with useful information regarding the underlying business trends and performance of Merit's ongoing operations and can be useful for period-over-period comparisons of such operations. Non-GAAP financial measures used in this release include:
- constant currency revenue;
- constant currency revenue, organic;
- non-GAAP gross profit and margin;
- non-GAAP operating income and margin;
- non-GAAP net income;
- non-GAAP earnings per share; and
- free cash flow.
Merit's management team uses these non-GAAP financial measures to evaluate Merit's profitability and efficiency, to compare operating and financial results to prior periods, to evaluate changes in the results of its operating segments, and to measure and allocate financial resources internally. However, Merit's management does not consider such non-GAAP measures in isolation or as an alternative to measures determined in accordance with GAAP.
Readers should consider non-GAAP measures used in this release in addition to, not as a substitute for, financial reporting measures prepared in accordance with GAAP. These non-GAAP financial measures generally exclude some, but not all, items that may affect Merit's net income. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which items are excluded. Merit believes it is useful to exclude such items in the calculation of non-GAAP earnings per share, non-GAAP gross profit and margin, non-GAAP operating income and margin, and non-GAAP net income (in each case, as further illustrated in the reconciliation tables below) because such amounts in any specific period may not directly correlate to the underlying performance of Merit's business operations and can vary significantly between periods as a result of factors such as acquisition or other extraordinary transactions, non-cash expenses related to amortization or write-off of previously acquired tangible and intangible assets, certain severance expenses, expenses resulting from non-ordinary course litigation or administrative proceedings and resulting settlements, corporate transformation expenses, governmental proceedings or changes in tax or industry regulations, gains or losses on disposal of certain assets, and debt issuance costs. Merit may incur similar types of expenses in the future, and the non-GAAP financial information included in this release should not be viewed as a statement or indication that these types of expenses will not recur. Additionally, the non-GAAP financial measures used in this release may not be comparable with similarly titled measures of other companies. Merit urges readers to review the reconciliations of its non-GAAP financial measures to the comparable GAAP financial measures, and not to rely on any single financial measure to evaluate Merit's business or results of operations.
Constant Currency Revenue
Merit's constant currency revenue is prepared by converting the current-period reported revenue of subsidiaries whose functional currency is a currency other than the U.S. dollar at the applicable foreign exchange rates in effect during the comparable prior-year period and adjusting for the effects of hedging transactions on reported revenue, which are recorded in the U.S. dollar. The constant currency revenue adjustments of $8.0 million and $23.8 million to reported revenue for the three and twelve-month periods ended December 31, 2022 were calculated using the applicable average foreign exchange rates for the three and twelve-month periods ended December 31, 2021.
Constant Currency Revenue, Organic
Merit's constant currency revenue, organic, is defined, with respect to prior fiscal year periods, as GAAP revenue. With respect to current fiscal year periods, constant currency revenue, organic, is defined as constant currency revenue (as defined above), less revenue from certain acquisitions. For the three and twelve-month periods ended December 31, 2022, there were no revenues from acquisitions excluded in the calculation of Merit's constant currency revenue, organic.
Non-GAAP Gross Profit and Margin
Non-GAAP gross profit is calculated by reducing GAAP cost of sales by amounts recorded for amortization of intangible assets and certain inventory write-offs. Non-GAAP gross margin is calculated by dividing non-GAAP gross profit by reported net sales.
Non-GAAP Operating Income and Margin
Non-GAAP operating income is calculated by adjusting GAAP operating income for certain items which are deemed by Merit's management to be outside of core operations and vary in amount and frequency among periods, such as expenses related to acquisitions or other extraordinary transactions, non-cash expenses related to amortization or write-off of previously acquired tangible and intangible assets, certain severance expenses, performance-based stock compensation expenses, corporate transformation expenses, expenses resulting from non-ordinary course litigation or administrative proceedings and resulting settlements, governmental proceedings, and changes in governmental or industry regulations, as well as other items referenced in the tables below. Non-GAAP operating margin is calculated by dividing non-GAAP operating income by reported net sales.
Non-GAAP Net Income
Non-GAAP net income is calculated by adjusting GAAP net income for the items set forth in the definition of non-GAAP operating income above, as well as for expenses related to debt issuance costs, gains or losses on disposal of certain assets, changes in tax regulations, and other items set forth in the tables below.
Non-GAAP EPS
Non-GAAP EPS is defined as non-GAAP net income divided by the diluted shares outstanding for the corresponding period.
Free Cash Flow
Free cash flow is defined as cash flow from operations calculated in accordance with GAAP, less capital expenditures for property and equipment calculated in accordance with GAAP, as set forth in the consolidated statement of cash flows.
Non-GAAP Financial Measure Reconciliations
The following tables set forth supplemental financial data and corresponding reconciliations of non-GAAP financial measures to Merit's corresponding financial measures prepared in accordance with GAAP, in each case, for the three and twelve-month periods ended December 31, 2022 and 2021. The non-GAAP income adjustments referenced in the following tables do not reflect non-performance-based stock compensation expense of approximately $3.2 million and $3.5 million for the three-month periods ended December 31, 2022 and 2021, respectively and $12.5 million and $11.1 million for the twelve-month periods ended December 31, 2022 and 2021, respectively.
Reconciliation of GAAP Net Income to Non-GAAP Net Income
(Unaudited; in thousands except per share amounts)
| Three Months Ended | ||||||||||||||||
| December 31, 2022 | ||||||||||||||||
| Pre-Tax | Tax Impact | After-Tax | Per Share Impact | |||||||||||||
| GAAP net income | $ | 30,155 | $ | 3,246 | $ | 33,401 | $ | 0.58 | ||||||||
| Non-GAAP adjustments: | ||||||||||||||||
| Cost of Sales | ||||||||||||||||
| Amortization of intangibles | 10,615 | (2,602 | ) | 8,013 | 0.14 | |||||||||||
| Operating Expenses | ||||||||||||||||
| Contingent consideration benefit | (91 | ) | 31 | (60 | ) | (0.00 | ) | |||||||||
| Impairment charges | 547 | - | 547 | 0.01 | ||||||||||||
| Amortization of intangibles | 1,551 | (382 | ) | 1,169 | 0.02 | |||||||||||
| Performance-based share-based compensation (b) | 1,152 | (133 | ) | 1,019 | 0.02 | |||||||||||
| Corporate transformation and restructuring (c) | 3,325 | (814 | ) | 2,511 | 0.04 | |||||||||||
| Acquisition-related | 213 | (52 | ) | 161 | 0.00 | |||||||||||
| Medical Device Regulation expenses (d) | 4,482 | (1,097 | ) | 3,385 | 0.06 | |||||||||||
| Other (e) | 121 | (30 | ) | 91 | 0.00 | |||||||||||
| Other (Income) Expense | ||||||||||||||||
| Amortization of long-term debt issuance costs | 151 | (37 | ) | 114 | 0.00 | |||||||||||
| Loss on disposal of business unit | 17 | 3 | 20 | 0.00 | ||||||||||||
| Tax expense related to restructuring (f) | - | (4,324 | ) | (4,324 | ) | (0.07 | ) | |||||||||
| Non-GAAP net income | $ | 52,238 | $ | (6,191 | ) | $ | 46,047 | $ | 0.79 | |||||||
| Diluted shares | 57,963 | |||||||||||||||
| Three Months Ended | ||||||||||||||||
| December 31, 2021 | ||||||||||||||||
| Pre-Tax | Tax Impact | After-Tax | Per Share Impact | |||||||||||||
| GAAP net income | $ | 20,181 | $ | 432 | $ | 20,613 | $ | 0.36 | ||||||||
| Non-GAAP adjustments: | ||||||||||||||||
| Cost of Sales | ||||||||||||||||
| Amortization of intangibles | 10,570 | (2,625 | ) | 7,945 | 0.14 | |||||||||||
| Operating Expenses | ||||||||||||||||
| Contingent consideration benefit | (161 | ) | 53 | (108 | ) | (0.00 | ) | |||||||||
| Amortization of intangibles | 1,786 | (447 | ) | 1,339 | 0.02 | |||||||||||
| Performance-based share-based compensation (b) | 1,036 | (110 | ) | 926 | 0.02 | |||||||||||
| Corporate transformation and restructuring (c) | 1,605 | (398 | ) | 1,207 | 0.02 | |||||||||||
| Acquisition-related | (2 | ) | - | (2 | ) | (0.00 | ) | |||||||||
| Medical Device Regulation expenses (d) | 1,513 | (375 | ) | 1,138 | 0.02 | |||||||||||
| Other (e) | 10,118 | (2,508 | ) | 7,610 | 0.13 | |||||||||||
| Other (Income) Expense | ||||||||||||||||
| Amortization of long-term debt issuance costs | 151 | (37 | ) | 114 | 0.00 | |||||||||||
| Non-GAAP net income | $ | 46,797 | $ | (6,015 | ) | $ | 40,782 | $ | 0.71 | |||||||
| Diluted shares | 57,624 | |||||||||||||||
_________________
Note: Certain per share impacts may not sum to totals due to rounding.
Reconciliation of GAAP Net Income to Non-GAAP Net Income
(Unaudited; in thousands except per share amounts)
| Year Ended | |||||||||||||||
| December 31, 2022 | |||||||||||||||
| Pre-Tax | Tax Impact | After-Tax | Per Share Impact | ||||||||||||
| GAAP net income | $ | 82,629 | $ | (8,113 | ) | $ | 74,516 | $ | 1.29 | ||||||
| Non-GAAP adjustments: | |||||||||||||||
| Cost of Sales | |||||||||||||||
| Amortization of intangibles | 42,154 | (10,335 | ) | 31,819 | 0.55 | ||||||||||
| Operating Expenses | |||||||||||||||
| Contingent consideration expense | 4,611 | 14 | 4,625 | 0.08 | |||||||||||
| Impairment charges | 2,219 | (318 | ) | 1,901 | 0.03 | ||||||||||
| Amortization of intangibles | 6,300 | (1,558 | ) | 4,742 | 0.08 | ||||||||||
| Performance-based share-based compensation (b) | 5,506 | (546 | ) | 4,960 | 0.09 | ||||||||||
| Corporate transformation and restructuring (c) | 23,757 | (5,516 | ) | 18,241 | 0.32 | ||||||||||
| Acquisition-related | 2,114 | (517 | ) | 1,597 | 0.03 | ||||||||||
| Medical Device Regulation expenses (d) | 12,933 | (3,166 | ) | 9,767 | 0.17 | ||||||||||
| Other (e) | 7,966 | (1,893 | ) | 6,073 | 0.11 | ||||||||||
| Other (Income) Expense | |||||||||||||||
| Amortization of long-term debt issuance costs | 604 | (148 | ) | 456 | 0.01 | ||||||||||
| Loss on disposal of business unit | 1,407 | (29 | ) | 1,378 | 0.02 | ||||||||||
| Tax expense related to restructuring (f) | - | (4,324 | ) | (4,324 | ) | (0.07 | ) | ||||||||
| Non-GAAP net income | $ | 192,200 | $ | (36,449 | ) | $ | 155,751 | $ | 2.70 | ||||||
| Diluted shares | 57,671 | ||||||||||||||
| Year Ended | |||||||||||||
| December 31, 2021 | |||||||||||||
| Pre-Tax | Tax Impact | After-Tax | Per Share Impact | ||||||||||
| GAAP net income | $ | 53,917 | $ | (5,463 | ) | $ | 48,454 | $ | 0.84 | ||||
| Non-GAAP adjustments: | |||||||||||||
| Cost of Sales | |||||||||||||
| Amortization of intangibles | 42,453 | (10,543 | ) | 31,910 | 0.56 | ||||||||
| Inventory write-off (a) | 1,620 | (202 | ) | 1,418 | 0.02 | ||||||||
| Operating Expenses | |||||||||||||
| Contingent consideration expense | 3,161 | 52 | 3,213 | 0.06 | |||||||||
| Impairment charges | 4,283 | (481 | ) | 3,802 | 0.07 | ||||||||
| Amortization of intangibles | 7,183 | (1,798 | ) | 5,385 | 0.09 | ||||||||
| Performance-based share-based compensation (b) | 5,035 | (604 | ) | 4,431 | 0.08 | ||||||||
| Corporate transformation and restructuring (c) | 18,649 | (4,620 | ) | 14,029 | 0.24 | ||||||||
| Acquisition-related | 8,473 | (2,100 | ) | 6,373 | 0.11 | ||||||||
| Medical Device Regulation expenses (d) | 4,036 | (1,001 | ) | 3,035 | 0.05 | ||||||||
| Other (e) | 16,652 | (2,977 | ) | 13,675 | 0.24 | ||||||||
| Other (Income) Expense | |||||||||||||
| Amortization of long-term debt issuance costs | 604 | (150 | ) | 454 | 0.01 | ||||||||
| Non-GAAP net income | $ | 166,066 | $ | (29,887 | ) | $ | 136,179 | $ | 2.37 | ||||
| Diluted shares | 57,359 | ||||||||||||
________________
Note: Certain per share impacts may not sum to totals due to rounding.
Reconciliation of Reported Operating Income to Non-GAAP Operating Income
(Unaudited; in thousands except percentages)
| Three Months Ended | Three Months Ended | Year Ended | Year Ended | |||||||||||||||||||||||
| December 31, 2022 | December 31, 2021 | December 31, 2022 | December 31, 2021 | |||||||||||||||||||||||
| Amounts | % Sales | Amounts | % Sales | Amounts | % Sales | Amounts | % Sales | |||||||||||||||||||
| Net Sales as Reported | $ | 293,415 | $ | 278,492 | $ | 1,150,981 | $ | 1,074,751 | ||||||||||||||||||
| GAAP Operating Income | 30,417 | 10.4 | % | 21,896 | 7.9 | % | 87,563 | 7.6 | % | 60,916 | 5.7 | % | ||||||||||||||
| Cost of Sales | ||||||||||||||||||||||||||
| Amortization of intangibles | 10,615 | 3.6 | % | 10,570 | 3.8 | % | 42,154 | 3.7 | % | 42,453 | 4.0 | % | ||||||||||||||
| Inventory write-off (a) | - | - | - | - | - | - | 1,620 | 0.2 | % | |||||||||||||||||
| Operating Expenses | ||||||||||||||||||||||||||
| Contingent consideration (benefit) expense | (91 | ) | (0.0) | % | (161) | (0.1) | % | 4,611 | 0.4 | % | 3,161 | 0.3 | % | |||||||||||||
| Impairment charges | 547 | 0.2 | % | - | - | 2,219 | 0.2 | % | 4,283 | 0.4 | % | |||||||||||||||
| Amortization of intangibles | 1,551 | 0.5 | % | 1,786 | 0.6 | % | 6,300 | 0.5 | % | 7,183 | 0.7 | % | ||||||||||||||
| Performance-based share-based compensation (b) | 1,152 | 0.4 | % | 1,036 | 0.4 | % | 5,506 | 0.5 | % | 5,035 | 0.5 | % | ||||||||||||||
| Corporate transformation and restructuring (c) | 3,325 | 1.1 | % | 1,605 | 0.6 | % | 23,757 | 2.1 | % | 18,649 | 1.7 | % | ||||||||||||||
| Acquisition-related | 213 | 0.1 | % | (2) | (0.0) | % | 2,114 | 0.2 | % | 8,473 | 0.8 | % | ||||||||||||||
| Medical Device Regulation expenses (d) | 4,482 | 1.5 | % | 1,513 | 0.5 | % | 12,933 | 1.1 | % | 4,036 | 0.4 | % | ||||||||||||||
| Other (e) | 121 | 0.0 | % | 10,118 | 3.6 | % | 7,966 | 0.7 | % | 16,652 | 1.5 | % | ||||||||||||||
| Non-GAAP Operating Income | $ | 52,332 | 17.8 | % | $ | 48,361 | 17.4 | % | $ | 195,123 | 17.0 | % | $ | 172,461 | 16.0 | % | ||||||||||
__________________
Note: Certain percentages may not sum to totals due to rounding
a) Represents the write-off of inventory related to the divestiture or exit of certain businesses or product lines.
b) Represents performance-based share-based compensation expense, including stock-settled and cash-settled awards.
c) Includes consulting expenses related to the Foundations for Growth Program and other transformation costs, including severance related to corporate initiatives.
d) Represents incremental expenses incurred to comply with the E.U. Medical Device Regulation ("MDR").
e) The 2022 year-to-date period includes costs to comply with Merit's corporate integrity agreement with the U.S. Department of Justice (the "DOJ"), acquired in-process research and development charges of $6.7 million, and legal costs associated with a shareholder derivative proceeding. The 2021 periods include accrued class action litigation settlement costs in the fourth quarter of approximately $10 million, net of expected insurance proceeds, accrued contract termination costs of approximately $6 million to renegotiate certain terms of an acquisition agreement, and costs to comply with Merit's settlement agreement with the DOJ.
f) Represents an adjustment to our deferred withholding tax liability on unremitted foreign earnings as a result of the restructuring of certain international subsidiaries in 2022.
Reconciliation of Reported Revenue to Constant Currency Revenue (Non-GAAP), and Constant Currency Revenue, Organic (Non-GAAP)
(Unaudited; in thousands except percentages)
| Three Months Ended | Year Ended | |||||||||||||||
| December31, | December31, | |||||||||||||||
| % Change | 2022 | 2021 | % Change | 2022 | 2021 | |||||||||||
| Reported Revenue | 5.4 | % | $ | 293,415 | $ | 278,492 | 7.1 | % | $ | 1,150,981 | $ | 1,074,751 | ||||
| Add: Impact of foreign exchange | 8,043 | - | 23,806 | - | ||||||||||||
| Constant Currency Revenue (a) | 8.2 | % | $ | 301,458 | $ | 278,492 | 9.3 | % | $ | 1,174,787 | $ | 1,074,751 | ||||
| Less: Revenue from certain acquisitions | - | - | - | - | ||||||||||||
| Constant Currency Revenue, Organic (a) | 8.2 | % | $ | 301,458 | $ | 278,492 | 9.3 | % | $ | 1,174,787 | $ | 1,074,751 | ||||
_______________
(a) A non-GAAP financial measure. For a definition of this and other non-GAAP financial measures, see the section of this release entitled "Non-GAAP Financial Measures."
Reconciliation of Reported Gross Margin to Non-GAAP Gross Margin (Non-GAAP)
(Unaudited; as a percentage of reported revenue)
| Three Months Ended | Year Ended | |||||||||||
| December31, | December31, | |||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||
| Reported Gross Margin | 45.9 | % | 46.3 | % | 45.1 | % | 45.2 | % | ||||
| Add back impact of: | ||||||||||||
| Amortization of intangibles | 3.6 | % | 3.8 | % | 3.7 | % | 4.0 | % | ||||
| Inventory write-off (a) | - | - | % | - | % | 0.2 | % | |||||
| Non-GAAP Gross Margin | 49.5 | % | 50.0 | % | 48.8 | % | 49.3 | % | ||||
________________
Note: Certain percentages may not sum to totals due to rounding
(a) Represents the write-off of inventory related to the divestiture or exit of certain businesses or product lines.
ABOUT MERIT
Founded in 1987, Merit Medical Systems, Inc. is a leading global manufacturer and marketer of healthcare technology. Merit serves client hospitals worldwide with a domestic and international sales force and clinical support team totaling in excess of 700 individuals. Merit employs approximately 7,100 people worldwide with facilities in South Jordan, Utah; Pearland, Texas; Richmond, Virginia; Aliso Viejo, California; Maastricht and Venlo, The Netherlands; Paris, France; Galway, Ireland; Beijing, China; Tijuana, Mexico; Joinville, Brazil; Ontario, Canada; Melbourne, Australia; Tokyo, Japan; Reading, United Kingdom; Johannesburg, South Africa; and Singapore.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
Statements contained in this release which are not purely historical, including, without limitation, statements regarding Merit's forecasted plans, net sales, net income (GAAP and non-GAAP), operating income and margin (GAAP and non-GAAP), gross profit and margin (GAAP and non-GAAP), earnings per share (GAAP and non-GAAP), free cash flow, and other financial measures, future growth and profit expectations or forecasted economic conditions, or the implementation of, and results which may be achieved through, Merit's Foundations for Growth Program or other expense reduction initiatives, are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to risks and uncertainties such as those described in Merit's Annual Report on Form 10-K for the year ended December 31, 2021 (the "2021 Annual Report") and other filings with the SEC. Such risks and uncertainties include inherent risks and uncertainties relating to Merit's internal models or the projections in this release; disruptions in Merit's supply chain, manufacturing or sterilization processes; reduced availability of, and price increases associated with, commodity components and other raw materials; adverse changes in freight, shipping and transportation expenses; negative changes in economic and industry conditions in the United States or other countries, including inflation; risks relating to Merit's potential inability to successfully manage growth through acquisitions generally, including the inability to effectively integrate acquired operations or products or commercialize technology developed internally or acquired through completed, proposed or future transactions; risks associated with Merit's ongoing or prospective manufacturing transfers and facility consolidations; fluctuations in interest or foreign currency exchange rates; risks and uncertainties associated with Merit's information technology systems, including the potential for breaches of security and evolving regulations regarding privacy and data protection; governmental scrutiny and regulation of the medical device industry, including governmental inquiries, investigations and proceedings involving Merit; difficulties, delays and expenditures relating to development, testing and regulatory approval or clearance of Merit's products, including the pursuit of approvals under the MDR, and risks that such products may not be developed successfully or approved for commercial use; litigation and other judicial proceedings affecting Merit; the potential of fines, penalties or other adverse consequences if Merit's employees or agents violate the U.S. Foreign Corrupt Practices Act or other laws or regulations; restrictions on Merit's liquidity or business operations resulting from its debt agreements; infringement of Merit's technology or the assertion that Merit's technology infringes the rights of other parties; product recalls and product liability claims; changes in customer purchasing patterns or the mix of products Merit sells; laws and regulations targeting fraud and abuse in the healthcare industry; potential for significant adverse changes in governing regulations, including reforms to the procedures for approval or clearance of Merit's products by the U.S. Food & Drug Administration or comparable regulatory authorities in other jurisdictions; changes in tax laws and regulations in the United States or other countries; termination of relationships with Merit's suppliers, or failure of such suppliers to perform; concentration of a substantial portion of Merit's revenues among a few products and procedures; development of new products and technology that could render Merit's existing or future products obsolete; market acceptance of new products; volatility in the market price of Merit's common stock; modification or limitation of governmental or private insurance reimbursement policies; changes in healthcare policies or markets related to healthcare reform initiatives; failure to comply with applicable environmental laws; changes in key personnel; work stoppage or transportation risks; failure to introduce products in a timely fashion; price and product competition; fluctuations in and obsolescence of inventory; risks and uncertainties associated with the COVID-19 pandemic and Merit's response thereto; and other factors referenced in the 2021 Annual Report and other materials filed with the SEC. All subsequent forward-looking statements attributable to Merit or persons acting on its behalf are expressly qualified in their entirety by these cautionary statements. Actual results will likely differ, and may differ materially, from anticipated results. Financial estimates are subject to change and are not intended to be relied upon as predictions of future operating results. Those estimates and all other forward-looking statements included in this document are made only as of the date of this document, and except as otherwise required by applicable law, Merit assumes no obligation to update or disclose revisions to estimates and all other forward-looking statements.
TRADEMARKS
Unless noted otherwise, trademarks and registered trademarks used in this release are the property of Merit Medical Systems, Inc. and its subsidiaries in the United States and other jurisdictions.
| Contacts: | |
| PR/Media Inquiries: Teresa Johnson Merit Medical | Investor Inquiries: Mike Piccinino, CFA, IRC Westwicke - ICR |
| +1-801-208-4295 | +1-443-213-0509 |
| tjohnson@merit.com | mike.piccinino@westwicke.com |
