Disclaimer

Please note that you are now entering a website directly or indirectly maintained by a third party (the "External Site") and that you do so at your own risk.

Please note that you are now entering a website directly or indirectly maintained by a third party (the "External Site") and that you do so at your own risk.

By clicking “Accept” you acknowledge and agree that neither ITGR nor third party provider Virtua Research, Inc. (“Virtua) is responsible, or accepts or assumes any responsibility or liability whatsoever for, the content, the data or the technical operation of the Linked Site. Further, by entering the External Site, you also acknowledge and agree that you completely and irrevocably waive any and all rights and claims against ITGR and Virtua and further acknowledge and agree that in no event shall ITGR or Virtua, its officers, employees, directors and agents be liable for any (i) indirect, consequential, incidental, special, compensatory or punitive damages, (ii) damages for loss of income, loss of business profits, business interruption, loss of data or business information, loss of or damage to property, (iii) claims of third parties, or (iv) other pecuniary loss, arising out of or related to this disclaimer or the External Site

By entering the External Site, you further acknowledge and agree that the disclaimer of warranties and limitations of liability set out in this disclaimer shall apply regardless of the causes, circumstances or form of action giving rise to the loss, damage, claim or liability, even if such loss, damage, claim or liability is based upon breach of contract (including, without limitation, a claim of fundamental breach or breach of a fundamental term), tort (including, without limitation, negligence), strict liability or any other legal or equitable theory, and even if ITGR and Virtua are advised of the possibility of the loss, damage, claim or liability. The waiver and release specifically includes, without limitation, any and all rights and claims pertaining to the processing of personal data, including but not limited to any rights under any applicable data protection statute(s).

If in any jurisdiction, any part of this disclaimer is held to be unenforceable by a court of competent jurisdiction, such part of this disclaimer shall be restricted or eliminated to the minimum extent and the remaining disclaimer shall otherwise remain in full force and effect.

Please note the information presented is deemed representative at the time of its original release. Changes in historical information may occur due to adjustments in accounting and reporting standards & procedures.

Non-GAAP Information

In addition to disclosing results determined in accordance with GAAP, ITGR may also disclose certain non-GAAP and pro forma non-GAAP results of operations, including certain ratios, operational and miscellaneous data, as well as net income, diluted earnings per share, operating expenses, and operating income that make certain adjustments or exclude certain charges and gains that are outlined in the schedules included in this website. Management believes that this non-GAAP and pro forma non-GAAP information provides investors with additional information to assess ITGR operating performance by making certain adjustments or excluding costs or gains and assists investors in comparing our operating performance to prior periods. Management uses this non-GAAP and pro forma non-GAAP information, along with GAAP information, in evaluating its historical operating performance. ITGR and Virtua also take no responsibility for third party pricing data provided for informational purposes and certain ratio results formulated from the provided third party pricing data.

The non-GAAP information is not prepared in accordance with GAAP and may not be comparable to non-GAAP information used by other companies. The non-GAAP information should not be viewed as a substitute for, or superior to, other data prepared in accordance with GAAP.

Integer Holdings Corporation Reports 2016 Second Quarter Results

July 28 2016

FRISCO, Texas, July 28, 2016 (GLOBE NEWSWIRE) -- Integer Holdings Corporation (NYSE:ITGR), today announced results for its second quarter ended July 1, 2016.

  Three Months Ended
  As Reported   Comparable Basis
(Dollars in thousands, except per share data) July 1,   July 3,   %   July 1,   July 3,   %
2016   2015   Change   2016   2015(a)   Change
Sales $ 348,382     $ 174,890     99 %   $ 348,382     $ 376,917     (8 )%
                       
GAAP Net Income (Loss) $ (770 )   $ 9,283     (108 )%   $ (770 )   $ 8,725     (109 )%
Adjusted Net Income(b) $ 17,545     $ 19,092     (8 )%   $ 17,545     $ 28,087     (38 )%
                       
GAAP Diluted EPS $ (0.03 )   $ 0.35     (109 )%   $ (0.03 )   $ 0.28     (111 )%
Adjusted Diluted EPS(b) $ 0.56     $ 0.73     (23 )%   $ 0.56     $ 0.90     (38 )%
                       
EBITDA $ 51,230     $ 22,157     131 %   $ 51,230     $ 60,423     (15 )%
Adjusted EBITDA(b) $ 68,927     $ 35,043     97 %   $ 68,927     $ 79,749     (14 )%
Adjusted EBITDA as a % Sales 19.8 %   20.0 %       19.8 %   21.2 %    
                               
(a)  Comparable basis amounts for 2015 exclude Nuvectra Corporation (“Nuvectra”) results and include the former Lake Region Medical results. Our historical pro forma information presentation, which was filed with the SEC on Form 8-K on February 29, 2016, contains a reconciliation of 2015 comparable basis amounts to as reported amounts.
(b)  Refer to Tables A and B at the end of this release for reconciliations of as reported adjusted amounts to GAAP.
 

Executive Summary

  • Changed the company name to Integer (NYSE ticker symbol: ITGR). The new name represents the union of the Greatbatch Medical, Lake Region Medical and Electrochem brands. Integer, as in whole or complete, signifies our more comprehensive products and service offerings, and a new dimension in our combined capabilities.
  • GAAP revenue for the quarter was $348 million up 99% over the prior year. Revenue on a comparable basis was $348 million, 2% below our guidance of $355 million and 8% lower than prior year results primarily due to lower CRM customer programs and energy market demand. 
  • GAAP diluted EPS and EBITDA was a loss of $0.03 per share and $51 million, respectively. Achieved adjusted diluted EPS of $0.56 and adjusted EBITDA of $69 million or 19.8% of sales. 
  • We expect sales for the remainder of 2016 to be in the range of $350 million to $360 million per quarter, essentially flat to last year and an increase of approximately 4% compared to the average quarterly sales for the first half of this year. 
  • Our updated 2016 full year revenue guidance is expected to be in the range of $1.375 billion to $1.395 billion, a decrease of 3.5% to 5.4% from our previous guidance reflecting the first half pressures in the energy markets and CRM customer programs. 
  • Our synergy plan continues to proceed ahead of schedule. We recorded savings of $13 million for the first half of 2016 and expect 2016 annual savings to exceed our $25 million target. We expect to achieve significantly more than the previously communicated $60 million of synergies by 2018.

“Our first half performance is down 8% compared to the prior year primarily due to reduced shipments to a limited number of CRM customers and the continued downturn in the non-medical energy market,” said Thomas J. Hook, Integer president and chief executive officer. “We are taking a number of actions to operate our company at the appropriate level, by implementing cost reductions, accelerating integration synergy plans and focusing on improving working capital in order to continue to pay down debt. As our customer base continues to consolidate, we are well equipped to meet their increased demands, accelerate time to market for new product innovation, and deliver a cost-effective, well-diversified product offering - making us the partner of choice for our OEM customers.”

Second Quarter 2016 Results
Throughout this press release, we are providing comparable basis amounts, which adjust as reported 2016 amounts to exclude the results of Nuvectra prior to its spin-off on March 14, 2016, and adjust 2015 as reported amounts to exclude the results of Nuvectra and include the results of the former Lake Region Medical, which was acquired in October 2015. See our historical pro forma information presentation, which was filed with the SEC on Form 8-K on February 29, 2016, for a reconciliation of 2015 comparable basis amounts to as reported amounts.

GAAP revenue of $348.4 million for the second quarter of 2016 increased $173.5 million over the prior year primarily due to the acquisition of Lake Region Medical, which added approximately $205 million to current quarter revenue. Foreign currency exchange rates had a positive $0.5 million impact on revenue during the second quarter in comparison to the prior year. Second quarter 2016 sales decreased 8% on a comparable organic constant currency basis primarily due to: 1) the reduction of shipments in a limited number of CRM customer programs that have reduced revenue by approximately 4%; 2) the 41% decline in energy market-driven revenue that accounted for 2% of our revenue decline; and 3) a 2% decline due to contractual price reductions and platinum price decreases (cost flow through). These decreases were partially offset by growth in sales to our neuromodulation customers. Legacy Lake Region Medical revenues were consistent with the prior year. In comparison to the sequential first quarter of 2016, revenue increased 5% as the impact of customer programs began to subside.

2016 GAAP diluted EPS on an as reported and comparable basis includes $15.8 million of consolidation, IP related litigation, acquisition, integration and spin-off related expenses incurred during the second quarter of 2016 compared to $9.2 million in the 2015 second quarter. Adjusted diluted EPS for the second quarter of 2016, which excludes these expenses as well as other items, declined on an as reported and comparable basis primarily due to the decrease in revenue as discussed above partially offset by a reduction in performance based compensation and approximately $8 million of acquisition related synergies realized during the second quarter. GAAP diluted EPS for the second quarter of 2016 increased 93% from the sequential first quarter of 2016, while on a comparable basis, adjusted diluted EPS increased 33% when comparing the same periods. Refer to Table A at the end of this release for a reconciliation of GAAP diluted EPS to adjusted amounts and the “Use of Non-GAAP Financial Information” section below.

Similar to the revenue and diluted EPS variances discussed above, GAAP net income (loss) declined $9.5 million from the second quarter of 2015 to the second quarter of 2016 on a comparable basis, while adjusted EBITDA on a comparable basis decreased 14% to $68.9 million. GAAP net loss decreased 94% sequentially from the first quarter of 2016 to the second quarter of 2016. Adjusted EBITDA on a comparable basis increased 5% from the first quarter to the second quarter of 2016. Refer to Table B at the end of this release for a reconciliation of GAAP net income (loss) to adjusted EBITDA amounts and the “Use of Non-GAAP Financial Information” section below.

Product Line Sales
The following table summarizes our sales by major product lines (dollars in thousands): 

  Three Months Ended
  As Reported   Comparable Basis
Product Line July 1,
2016
  July 3,
2015
  %
Change
  July 1,
2016
  July 3,
2015(a)
  %
Change
  Organic
Constant
Currency
%
Change
Advanced Surgical, Orthopedics, and Portable Medical $ 104,317     $ 53,181     96 %   $ 104,317     $ 108,830     (4 )%   (4 )%
Cardio and Vascular 144,219     12,907     N/A     144,219     144,710     %   %
Cardiac/Neuromodulation

91,623     92,257     (1 )%   91,623     109,157     (16 )%   (16 )%
Electrochem 9,819     16,545     (41 )%   9,819     16,545     (41 )%   (41 )%
Elimination of interproduct line sales (1,596 )       N/A     (1,596 )   (2,325 )   (31 )%   (31 )%
Total Sales $ 348,382     $ 174,890     99 %   $ 348,382     $ 376,917     (8 )%   (8 )%
                                                 
(a)  Comparable basis amounts for 2015 exclude the results of Nuvectra and include the results of the former Lake Region Medical. See the historical pro forma information presentation, which was filed with the SEC on Form 8-K on February 29, 2016, for a reconciliation of 2015 comparable basis amounts to as reported amounts.
 

In connection with our acquisition of Lake Region Medical, we have recast our revenue by product line into the following four categories:

  • Advanced Surgical, Orthopedics, and Portable Medical - Includes legacy Greatbatch Orthopedics and Portable Medical product line sales plus the legacy Lake Region Medical Advanced Surgical product line sales.
  • Cardio and Vascular - Includes the legacy Greatbatch Vascular product line sales plus the legacy Lake Region Medical Cardio and Vascular product line sales less the legacy Lake Region Medical Cardiac/Neuromodulation sales.
  • Cardiac/Neuromodulation - Includes the legacy Greatbatch Cardiac/Neuromodulation and QiG sales plus the legacy Lake Region Medical Cardiac/Neuromodulation sales previously included in their Cardio and Vascular product line sales.
  • Electrochem - Includes the legacy Greatbatch Energy, Military and Environmental product line sales.

We are currently in the process of re-evaluating our internal financial reporting structure, which may change our product line and segment reporting in the future. This process is expected to be finalized in 2016.

Product Line Sales Highlights
Second quarter 2016 Advanced Surgical, Orthopedics, and Portable Medical sales increased $51.1 million on a GAAP basis over the prior year primarily due to the acquisition of Lake Region Medical, which added approximately $56 million to current quarter revenue. Foreign currency exchange rates had a positive $0.4 million impact on this product line revenue during the second quarter in comparison to the prior year. On a comparable organic constant currency basis, Advanced Surgical, Orthopedics, and Portable Medical sales decreased 4% primarily due to a backlog in sales to one specific Portable Medical customer.

Second quarter 2016 Cardio and Vascular sales increased $131.3 million on a GAAP basis over the prior year primarily due to the acquisition of Lake Region Medical, which added approximately $132 million to current quarter revenue. Foreign currency exchange rates did not materially impact this product line in comparison to the prior year. On a comparable organic constant currency basis, Cardio and Vascular sales were flat compared to the prior year as growth was offset by the timing of inventory replenishment for a specific vascular customer.

Second quarter 2016 Cardiac/Neuromodulation sales were consistent with the prior year on a GAAP basis. The Lake Region Medical acquisition added approximately $18 million to current quarter revenue. Foreign currency exchange rates did not materially impact this product line in comparison to the prior year. On a comparable organic constant currency basis, Cardiac/Neuromodulation sales decreased 16%. This decrease is attributable to reduced shipments in a limited number of CRM customer programs, resulting in lower orders compared to the prior year, and contractual price reductions. These factors were partially offset by growth in sales to neuromodulation customers.

Second quarter 2016 Electrochem sales of $9.8 million declined 41% on a GAAP and comparable basis. Foreign currency exchange rates did not materially impact this product line in comparison to the prior year. This decrease was primarily due to the continued impact of the slowdown in the energy markets, which has caused customers to reduce drilling, pipeline inspection and exploration volumes. We expect the slowdown in the energy markets to have less of an impact in the second half of 2016, reflecting the reduced orders that occurred in the second half of 2015.

Cash Flow and Balance Sheet Information
Cash flows provided by operating activities for the second quarter of 2016 were approximately $4 million and capital expenditures were approximately $12 million. Cash flows from operations during the second quarter of 2016 were negatively impacted by approximately $14 million of consolidation, IP related litigation, acquisition, integration and spin-off related expenses, which are predominantly cash expenditures, and $37 million of interest payments on debt. During the second quarter of 2016, we repaid $7.3 million on our outstanding term loans and our cash balances decreased $17.5 million.

Full-Year 2016 Sales and Earnings Guidance
Our current full-year 2016 guidance is as follows (in millions, except for per share amounts):

      GAAP   Adjusted Comparable Basis
      High Low   High Low
Revenue     $ 1,396   $ 1,376     $ 1,395   $ 1,375  
               
Net Income     $ 13   $ 9     $ 86   $ 82  
               
Earnings per Diluted Share     $ 0.42   $ 0.27     $ 2.75   $ 2.60  
               
EBITDA     NA NA   $ 305   $ 295  
                       

We expect sales for the remainder of 2016 to be in the range of $350 million to $360 million per quarter, essentially flat to last year and an increase of approximately 4% compared to the average quarterly sales for the first half of this year. For 2016, we expect to achieve approximately $30 million in synergies, which exceeds our $25 million annual synergies target. We expect to significantly exceed our $60 million annual run rate synergy target for 2018.

Comparable basis Adjusted Net Income and EPS for 2016 are expected to consist of GAAP Net Income and EPS, excluding items such as intangible amortization (approximately $40 million), IP related litigation costs, and consolidation, acquisition, integration, and asset disposition/write down charges totaling approximately $105 million. The after tax impact of these items are estimated to be approximately $70 million, or approximately $2.25 per diluted share. Additionally, our comparable basis revenue, adjusted effective tax rate, adjusted net income, adjusted EPS and adjusted EBITDA guidance excludes the results of Nuvectra prior to its spin-off on March 14, 2016, of $1.2 million, a tax benefit of $1.4 million, a loss of $2.6 million, a loss of $0.08 per share, and $3.7 million of adjusted EBITDA, respectively. EBITDA is a non-GAAP measure that is based on net income further excluding taxes, interest, depreciation and amortization.

With respect to our expectations under “Full-Year 2016 Sales and Earnings Guidance” above, for Adjusted Net Income, Adjusted Earnings per Diluted Share, and Adjusted EBITDA, except as described above, further reconciliations by line item to the closest corresponding GAAP financial measures are not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and visibility with respect to charges excluded from these non-GAAP financial measures.

Our GAAP effective tax rate and our comparable basis adjusted effective tax rate for the first six months of 2016 were approximately (11%) and 37%, respectively. Our comparable basis adjusted effective tax rate for 2016 is higher than our expected full year comparable basis adjusted effective tax rate due to the Company tax affecting its non-GAAP adjustments at the statutory rate, consistent with its adjusted diluted EPS methodology, but at the lower expected full-year effective tax rate for GAAP purposes as required. The impact from these differences is expected to reverse over the remaining two quarters and our full year GAAP and comparable basis adjusted effective tax rate is expected to be 6% and 30%, respectively. Cash taxes are expected to be approximately $8 million for 2016. The year-to-date 2016 GAAP effective tax rate includes a $1.3 million discrete charge related to non-deductible spin-related expenses, which is added back for adjusted diluted EPS purposes.

Conference Call
The Company will host a conference call on Thursday, July 28, 2016, at 5:00 p.m. E.T. to discuss these results. The scheduled conference call will be webcast live and is accessible through our website at www.integer.net or by dialing (844) 532-6860 (U.S.) or (508) 637-5642 (Outside U.S.) and the participant passcode is 38908382.  A simultaneous webcast of the call will be available via the Integer corporate website www.integer.net. The call will be archived on this site for a minimum of 12 months. A recording of the call will be available beginning at 6:00 p.m. E.T. on July 28, 2016, through August 4, 2016. To hear this recording, dial (855) 859-2056 (U.S.) or (404) 537-3406 (Outside U.S.) and enter code 38908382.

About Integer Holdings Corporation
Integer Holdings Corporation (NYSE:ITGR) is the largest medical device outsource (MDO) manufacturer in the world serving the cardiac, neuromodulation, orthopedics, vascular, advanced surgical and power solutions markets. The company provides innovative, high quality medical technologies that enhance the lives of patients worldwide. In addition, it develops batteries for high-end niche applications in energy, military, and environmental markets. The company's brands include Greatbatch Medical, Lake Region Medical and Electrochem.  Additional information is available at www.integer.net.

Use of Non-GAAP Financial Information
In addition to our results reported in accordance with generally accepted accounting principles (“GAAP”), we provide adjusted net income, adjusted earnings per diluted share, earnings before interest taxes depreciation and amortization (“EBITDA”), adjusted EBITDA and organic constant currency sales growth rates. Adjusted net income and adjusted earnings per diluted share consist of GAAP amounts adjusted for the following to the extent occurring during the period: (i) acquisition-related charges, (ii) amortization of intangible assets, (iii) facility consolidation, optimization, manufacturing transfer and system integration charges, (iv) asset write-down and disposition charges, (v) charges in connection with corporate realignments or a reduction in force, (vi) certain litigation expenses, charges and gains, (vii) unusual or infrequently occurring items, (viii) gain/loss on cost and equity method investments, (ix) the income tax (benefit) related to these adjustments and (x) certain tax items related to the Federal research and development tax credit that are outside the normal benefit received for the period. Adjusted earnings per diluted share are calculated by dividing adjusted net income by diluted weighted average shares outstanding. Adjusted EBITDA consists of GAAP net income (loss) plus (i) the same adjustments as listed above except for items (ix), and (x), (ii) GAAP stock-based compensation, interest expense, and depreciation, (iii) GAAP provision (benefit) for income taxes and (iv) cash gains received from cost and equity method investments during the period. To calculate organic constant currency sales growth rates, which exclude the impact of changes in foreign currency exchange rates, as well as the impact of any acquisitions or divestitures of product lines on sales growth rates, we convert current period sales from local currency to U.S. dollars using the previous periods’ foreign currency exchange rates and exclude the amount of sales acquired/divested during the period from the current/previous period amounts, respectively. Comparable basis amounts for 2016 also exclude the results of Nuvectra prior to its spin-off on March 14, 2016. Comparable basis amounts for 2015 exclude the results of Nuvectra and include the results of the former Lake Region Medical. We believe that the presentation of adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, organic constant currency sales growth rates and comparable basis amounts provides important supplemental information to management and investors seeking to understand the financial and business trends relating to our financial condition and results of operations.

Forward-Looking Statements
Some of the statements contained in this press release and other written and oral statements made from time to time by us and our representatives are not statements of historical or current fact. As such, they 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. We have based these forward-looking statements on our current expectations, and these statements are subject to known and unknown risks, uncertainties and assumptions. Forward-looking statements include statements relating to:

  • future sales, expenses and profitability;
  • future development and expected growth of our business and industry;
  • our ability to execute our business model and our business strategy;
  • our ability to identify trends within our industries and to offer products and services that meet the changing needs of those markets; and
  • projected capital expenditures.

You can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or “variations” or the negative of these terms or other comparable terminology. These statements are only predictions. Actual events or results may differ materially from those stated or implied by these forward-looking statements. In evaluating these statements and our prospects, you should carefully consider the factors set forth below. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by these cautionary factors and to others contained throughout this release. We are under no duty to update any of the forward-looking statements after the date of this release or to conform these statements to actual results.

Although it is not possible to create a comprehensive list of all factors that may cause actual results to differ from the results expressed or implied by our forward-looking statements or that may affect our future results, some of these factors include the following: our high level of indebtedness following the acquisition of Lake Region Medical, our inability to pay principal and interest on this high level of outstanding indebtedness, and the risk that this high level of indebtedness limits our ability to invest in our business and overall financial flexibility; our dependence upon a limited number of customers; customer ordering patterns; product obsolescence; our inability to market current or future products; pricing pressure from customers; our ability to timely and successfully implement cost reduction and plant consolidation initiatives; our reliance on third party suppliers for raw materials, products and subcomponents; fluctuating operating results; our inability to maintain high quality standards for our products; challenges to our intellectual property rights; product liability claims; product field actions or recalls; our inability to successfully consummate and integrate acquisitions, including the acquisition of Lake Region Medical, and to realize synergies and benefits from these acquisitions and to operate these acquired businesses in accordance with expectations; our unsuccessful expansion into new markets; our failure to develop new products including system and device products; the timing, progress and ultimate success of pending regulatory actions and approvals; our inability to obtain licenses to key technology; regulatory changes, including health care reform, or consolidation in the healthcare industry; global economic factors including currency exchange rates and interest rates; the resolution of various legal actions brought against the Company; and other risks and uncertainties that arise from time to time and are described in Item 1A “Risk Factors” of our Annual Report on Form 10-K and in other periodic filings with the SEC. We assume no obligation to update forward-looking statements in this press release whether to reflect changed assumptions, the occurrence of unanticipated events or changes in future operating results, financial conditions or prospects, or otherwise.

Table A: Net Income (Loss) and Diluted EPS Reconciliation

    Three Months Ended
    July 1,
 2016
  July 3,
 2015
(in thousands except per share amounts)   Pre-Tax   Net
Income
  Per
Diluted
Share
  Pre-Tax   Net
Income
  Per
Diluted
Share
Income (loss) as reported (GAAP)   $ 687     $ (770 )   $ (0.03 )   $ 11,935     $ 9,283     $ 0.35  
Adjustments:                        
Amortization of intangibles(a)   9,514     6,732     0.22     3,378     2,359     0.09  
IP related litigation (SG&A)(a)(b)   285     185     0.01     1,459     948     0.04  
Consolidation and optimization expenses (OOE)(a)(c)   7,376     5,975     0.19     6,569     5,361     0.20  
Acquisition and integration expenses (OOE)(a)(d)   7,859     5,145     0.16     98     70      
Asset dispositions, severance and other (OOE)(a)(e)   259     197     0.01     1,083     698     0.03  
Loss (gain) on cost and equity method investments, net (other expense (income), net)(a)   124     81         (42 )   (27 )    
R&D Tax Credit(f)                   400     0.02  
Taxes(a)   (8,559 )           (5,388 )        
Adjusted net income and diluted EPS (Non-GAAP)(g)   $ 17,545     $ 17,545     $ 0.56     $ 19,092     $ 19,092     $ 0.73  
Adjusted diluted weighted average shares (h)       31,228             26,313      
                             


    Six Months Ended
    July 1,
 2016
  July 3,
 2015
(in thousands except per share amounts)   Pre-Tax   Net
Income
  Per
Diluted
Share
  Pre-Tax   Net
Income
  Per
Diluted
Share
Income (loss) as reported (GAAP)   $ (12,075 )   $ (13,430 )   $ (0.44 )   $ 21,755     $ 17,291     $ 0.66  
Adjustments:                        
Amortization of intangibles(a)   18,978     13,423     0.43     6,765     4,725     0.18  
IP related litigation (SG&A)(a)(b)   2,192     1,425     0.05     2,159     1,403     0.05  
Consolidation and optimization expenses (OOE)(a)(c)   14,025     11,289     0.36     13,729     10,899     0.41  
Acquisition and integration expenses (OOE)(a)(d)   17,824     11,656     0.37     164     116      
Asset dispositions, severance and other (OOE)(a)(e)   4,785     4,423     0.14     1,712     1,132     0.04  
Gain on cost and equity method investments, net (other expense (income), net)(a)   (1,177 )   (765 )   (0.02 )   (540 )   (351 )   (0.01 )
R&D Tax Credit(f)                   800     0.03  
Taxes(a)   (16,531 )           (9,729 )        
Adjusted net income and diluted EPS (Non-GAAP)(g)   $ 28,021     $ 28,021     $ 0.90     $ 36,015     $ 36,015     $ 1.37  
Adjusted diluted weighted average shares(h)       31,257             26,264      
                             

Six-month comparable basis amounts for 2016 exclude $2.6 million of adjusted net loss related to the results of Nuvectra prior to its spin-off on March 14, 2016. Comparable basis amounts for 2015 exclude Nuvectra results and include the former Lake Region Medical results. Our historical pro forma information presentation, which was filed with the SEC on Form 8-K on February 29, 2016, contains a reconciliation of 2015 comparable basis amounts to as reported amounts.

(a)     The difference between pre-tax and net income amounts is the estimated tax impact related to the respective adjustment. Net income amounts are computed using a 35% U.S., Mexico, Germany and France statutory tax rate, a 0% Swiss tax rate, a 20% Netherlands statutory tax rate, a 25% Uruguay statutory tax rate, and a 12.5% Ireland statutory tax rate. Expenses that are not deductible for tax purposes (i.e. permanent tax differences) are added back at 100%.
(b)     In 2013, we filed suit against AVX Corporation alleging they were infringing our intellectual property. Given the complexity and significant costs incurred pursuing this litigation, we are excluding these litigation expenses from adjusted amounts. This matter proceeded to trial during the first quarter of 2016 and a federal jury awarded the Company $37.5 million in damages. To date, no gains have been recognized in connection with this litigation.
(c)     During 2016 and 2015, we incurred costs primarily related to the transfer of our Beaverton, OR, portable medical and Plymouth, MN, vascular manufacturing operations to Tijuana, Mexico. Additionally, with the acquisition of Lake Region Medical, 2016 costs also include expenses incurred in connection with the closure of Lake Region Medical’s Arvada, CO, site and the consolidation of its two Galway, Ireland sites, which was initiated by Lake Region Medical in 2014.
(d)     During 2016, we incurred acquisition and integration costs related to the acquisition of Lake Region Medical, which was acquired  in October 2015. During 2015, we incurred costs related to the integration of CCC Medical Devices, which was acquired in August 2014.
(e)     Costs primarily include legal and professional fees incurred in connection with the spin-off of Nuvectra, which was completed in March 2016.
(f)      The 2015 Federal R&D tax credit was enacted during the fourth quarter of 2015 and has been permanently reinstated. Amounts assume that the tax credit was effective at the beginning of the year for 2015. 
(g)     The per share data in this table has been rounded to the nearest $0.01 and therefore may not sum to the total.
(h)     The three and six-month 2016 adjusted diluted weighted average shares include 461,000 and 514,000 shares, respectively, related to outstanding equity awards that were not dilutive for GAAP diluted EPS purposes.

Table B: Adjusted EBITDA Reconciliation

      Three Months Ended   Six Months Ended
      July 1,   July 3,   July 1,   July 3,
(dollars in thousands)     2016   2015   2016   2015
Net income (loss) as reported (GAAP)     $ (770 )   $ 9,283     $ (13,430 )   $ 17,291  
                   
Interest expense     27,908     1,206     55,525     2,326  
Provision for income taxes     1,457     2,652     1,355     4,464  
Depreciation     13,121     5,638     26,070     11,429  
Amortization     9,514     3,378     18,978     6,765  
EBITDA     51,230     22,157     88,498     42,275  
                   
IP related litigation     285     1,459     2,192     2,159  
Stock-based compensation     1,794     3,719     3,823     5,972  
Consolidation and optimization expenses     7,376     6,569     14,025     13,729  
Acquisition and integration expenses     7,859     98     17,824     164  
Asset dispositions, severance and other     259     1,083     4,785     1,712  
Noncash (gain) loss on cost and equity method investments     124     (42 )   (515 )   (540 )
Adjusted EBITDA (Non-GAAP)     $ 68,927     $ 35,043     $ 130,632     $ 65,471  
Adjusted EBITDA as a % of sales     19.8 %   20.0 %   19.2 %   19.5 %
                           

Six-month comparable basis amounts for 2016 exclude $3.7 million of negative adjusted EBITDA related to the results of Nuvectra prior to its spin-off on March 14, 2016. Comparable basis amounts for 2015 exclude Nuvectra results and include the former Lake Region Medical results. Our historical pro forma information presentation, which was filed with the SEC on Form 8-K on February 29, 2016, contains a reconciliation of 2015 comparable basis amounts to as reported amounts.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - Unaudited
(in thousands except per share data)
         
    Three Months Ended   Six Months Ended
    July 1,   July 3,   July 1,   July 3,
    2016   2015   2016   2015
Sales   $ 348,382     $ 174,890     $ 680,620     $ 336,210  
Cost of sales   252,351     116,939     493,121     225,861  
Gross profit   96,031     57,951     187,499     110,349  
Operating expenses:                
Selling, general and administrative expenses   37,628     24,104     79,516     46,713  
Research, development and engineering costs, net   13,640     13,063     30,946     25,608  
Other operating expenses, net   15,494     7,750     36,634     15,605  
Total operating expenses   66,762     44,917     147,096     87,926  
Operating income   29,269     13,034     40,403     22,423  
Interest expense   27,908     1,206     55,525     2,326  
Other expense (income), net   674     (107 )   (3,047 )   (1,658 )
Income (loss) before provision for income taxes   687     11,935     (12,075 )   21,755  
Provision for income taxes   1,457     2,652     1,355     4,464  
Net income (loss)   $ (770 )   $ 9,283     $ (13,430 )   $ 17,291  
                 
Earnings (loss) per share:                
Basic   $ (0.03 )   $ 0.36     $ (0.44 )   $ 0.68  
Diluted   $ (0.03 )   $ 0.35     $ (0.44 )   $ 0.66  
                 
Weighted average shares outstanding:                
Basic   30,767     25,473     30,743     25,369  
Diluted   30,767     26,313     30,743     26,264  
                         


CONDENSED CONSOLIDATED BALANCE SHEETS - Unaudited
(in thousands)
       
      As of
ASSETS     July 1,   January 1,
    2016   2016
Current assets:          
Cash and cash equivalents     $ 36,590     $ 82,478  
Accounts receivable, net     192,121     207,342  
Inventories     276,279     252,166  
Refundable income taxes     6,545     11,730  
Prepaid expenses and other current assets     22,358     20,888  
Total current assets     533,893     574,604  
Property, plant and equipment, net     383,229     379,492  
Amortizing intangible assets, net     880,254     893,977  
Indefinite-lived intangible assets     90,288     90,288  
Goodwill     980,839     1,013,570  
Deferred income taxes     2,699     3,587  
Other assets     31,335     26,618  
Total assets     $ 2,902,537     $ 2,982,136  
           
LIABILITIES AND STOCKHOLDERS’ EQUITY          
Current liabilities:          
Current portion of long-term debt     $ 29,000     $ 29,000  
Accounts payable     99,135     84,362  
Income taxes payable     2,347     3,221  
Accrued expenses     86,800     97,257  
Total current liabilities     217,282     213,840  
Long-term debt     1,727,856     1,685,053  
Deferred income taxes     220,440     221,804  
Other long-term liabilities     13,486     10,814  
Total liabilities     2,179,064     2,131,511  
Stockholders’ equity:          
Preferred stock          
Common stock     31     31  
Additional paid-in capital     630,077     620,470  
Treasury stock     (5,880 )   (3,100 )
Retained earnings     89,696     231,854  
Accumulated other comprehensive income     9,549     1,370  
Total stockholders’ equity     723,473     850,625  
Total liabilities and stockholders’ equity     $ 2,902,537     $ 2,982,136  
                   
Contact Information
Anthony Borowicz
VP Business Development
Integer Holdings Corporation
(716) 759-5809
tborowicz@greatbatch.com

Primary Logo

Integer Holdings Corporation