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 Third Quarter 2017 Results

October 26, 2017

~ Results Reflect Solid Year-over-Year Growth in Sales, Net Income, and EPS ~
~ Company Increases Full-Year Sales Outlook ~

FRISCO, Texas, Oct. 26, 2017 (GLOBE NEWSWIRE) -- Integer Holdings Corporation (NYSE:ITGR), a leading medical device outsource manufacturer, today announced results for the three and nine months ended September 29, 2017.

Third Quarter 2017 Highlights

  • Sales of $363 million, an increase of 4.8% on a reported basis and 4.4% on an organic basis year-over-year.
  • GAAP: Net Income of $14 million; Diluted EPS of $0.43 per share.
  • Non-GAAP: Adjusted Net Income of $26 million; Adjusted Diluted EPS of $0.82 per share.
  • GAAP and Non-GAAP EPS include negative impact of $0.05 from foreign currency losses in the quarter.
  • Generated $38 million of Cash Flow from Operations and repaid $38 million of debt.
  • Company updates 2017 Sales and Adjusted Diluted EPS outlook.
    • Sales outlook updated to $1,420 to $1,435 from prior $1,400 to $1,430
    • Adjusted Diluted EPS outlook updated to $2.55 to $2.75 from prior $2.55 to $2.95

Year-to-Date 2017 Highlights

  • Sales of $1,071 million, an increase of 4.3% on a reported basis and 4.5% on an organic basis year-over-year.
  • GAAP: Net Income of $12 million.
  • Non-GAAP: Adjusted Net Income of $59 million, an increase of 4.5% on a reported basis and 20.4% on an organic basis year-over-year.
  • GAAP and Non-GAAP EPS include negative impact of $0.22 from foreign currency losses.
  • Repaid $107 million of debt.

“Integer delivered another quarter of solid year-over-year sales growth, driven by strong performance in our Cardio & Vascular, Advanced Surgical, Orthopedics and Portable Medical, and Non-Medical product lines,” said Joseph Dziedzic, Integer’s president and chief executive officer. “Cash flow generation remains strong and enabled further accelerated debt pay down in the quarter. We are on track to deliver results within our original 2017 guidance after adjusting for the impact of foreign exchange.”

2017 Outlook(a)
(dollars in millions, except per share amounts)

 GAAP Non-GAAP(b)(c)
 As Reported Growth Adjusted GrowthOrganic Growth
Sales$1,420 to $1,435 2.5% to 3.5% $1,420 to $1,435 2.5% to 3.5%2.5% to 3.6%
Earnings per Diluted Share$0.60 to $0.80 Favorable $2.55 - $2.75 (5%) to 3%9% to 16%
Cash Flow from Operations~$150 42%     

(a) Except as described below, further reconciliations by line item to the closest corresponding GAAP financial measures for Adjusted Earnings per Diluted Share, included in our “2017 Outlook” above, are not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and visibility of the charges excluded from this non-GAAP financial measure.

(b) Adjusted EPS for 2017 is expected to consist of GAAP Net Income and EPS, excluding items such as intangible amortization ($44 million), IP related litigation costs, and consolidation, acquisition, integration, asset disposition and write-down charges, and loss on extinguishment of debt totaling approximately $90 million. The after-tax impact of these items is estimated to be approximately $62 million, or approximately $1.95 per diluted share.

(c) Organic Sales growth excludes the impact of foreign currency exchange rates and the results of Nuvectra prior to its spin-off on March 14, 2016. Organic Adjusted EPS growth excludes the impact of foreign currency reported in other (income) loss, net.

Summary of Financial and Product Line Results

(dollars in thousands, except per share data)

 Three Months Ended
GAAP 3Q 2017 3Q 2016 Change Organic
Medical Sales(a)       
Cardio & Vascular$138,982  $129,347  7.4% 7.0%
Cardiac & Neuromodulation101,616  108,147  (6.0)% (6.0)%
Advanced Surgical, Orthopedics & Portable Medical107,581  100,203  7.4% 6.4%
Total Medical Sales348,179  337,697  3.1% 2.6%
Non-Medical Sales15,129  8,870  70.6% 70.6%
Total Sales$363,308  $346,567  4.8% 4.4%
Net income$13,690  $11,458  19.5%  
Diluted EPS$0.43  $0.37  16.2%  
 Nine Months Ended
GAAP3Q 2017 3Q 2016  Change Organic
Medical Sales(a)       
Cardio & Vascular$396,321  $365,271  8.5% 8.5%
Cardiac & Neuromodulation311,614  323,599  (3.7)% (3.4)%
Advanced Surgical, Orthopedics & Portable Medical321,287  307,956  4.3% 4.7%
Total Medical Sales$1,029,222  $996,826  3.2% 3.5%
Non-Medical Sales42,218  30,361  39.1% 39.1%
Total Sales$1,071,440  $1,027,187  4.3% 4.5%
Net income (loss)12,341  (1,972) NM   
Diluted EPS$0.39  $(0.06) NM   

(a) During the first quarter of 2017, we revised the method used to present sales by product line in order to align the legacy Greatbatch and Lake Region Medical methodologies.  We believe the revised presentation will provide improved reporting and better transparency into the operational results of our business and markets.  Prior period amounts have been reclassified to conform to the new product line sales reporting presentation.

(b) Organic Growth for sales is a Non-GAAP measure which excludes the impact of foreign exchange and excludes the results of Nuvectra Corporation (“Nuvectra”) prior to its spin-off on March 14, 2016.  Refer to Table C at the end of this release for a reconciliation of these amounts.

(NM) Calculated change not meaningful.

 Three Months Ended
Non-GAAP(a)3Q 2017 3Q 2016 QTD
Adjusted EBITDA$72,750  $75,017  (3.0)% (0.3)%
Adjusted Net Income$26,331  $25,796  2.1% 8.4%
Adjusted Diluted EPS$0.82  $0.83  (1.2)% 4.8%
 Nine Months Ended
Non-GAAP(a)3Q 2017 3Q 2016 YTD
Adjusted EBITDA$207,141  $209,314  (1.0)% 4.2%
Adjusted Net Income$58,986  $56,441  4.5% 20.4%
Adjusted Diluted EPS$1.85  $1.81  2.2% 17.6%

(a) Refer to Tables A and B at the end of this release for reconciliations of adjusted amounts to the closest corresponding GAAP financial measures.

(b) Organic Growth for Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS are Non-GAAP measures which exclude the foreign currency exchange impact reported in other (income) loss, net.  Refer to Table D at the end of this release for a reconciliation of these amounts.

Discussion of Third Quarter Financial Results

  • Medical segment sales grew on a reported and organic basis on strength in our Cardio & Vascular and Advanced Surgical, Orthopedics and Portable Medical product-lines.
  • Non-Medical segment sales grew on a reported and organic basis as a result of recovery in the energy market and new business wins.
  • GAAP profitability metrics improved year-over-year primarily due to reduced spending on integration, restructuring, consolidation, and optimization activities, lower interest expense, and a net gain on our minority investments partially offset by higher incentive compensation costs, and increased IP related litigation costs.
  • GAAP and Non-GAAP profitability metrics reflect solid sales growth and margin expansion from productivity in operations, offset by higher incentive compensation costs, a mix shift to lower margin product-lines, and unfavorable foreign currency impacts on intercompany loans.
  • Organic non-GAAP profitability metrics exclude the negative effect of foreign currency exchange losses, which are reported in other (income) loss, net and are primarily non-cash.

Conference Call Information 
The Company will host a conference call on Thursday, October 26, 2017, at 5:00 p.m. EDT to discuss these results.  The scheduled conference call will be webcast live and is accessible through our website at investor.integer.net or by dialing (844) 579-6824 (U.S.) or (763) 488-9145 (outside U.S.) and the conference ID is 95706477. The call will be archived on the Company’s website.

About Integer™
Integer Holdings Corporation (NYSE:ITGR) is one of the largest medical device outsource (MDO) manufacturers in the world serving the cardiac, neuromodulation, orthopedics, vascular, advanced surgical and portable medical 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 GreatbatchTM Medical, Lake Region MedicalTM and ElectrochemTM. Additional information is available at www.integer.net.

Contact Information
Amy Wakeham
VP, Investor Relations
(214) 618-4978

Notes Regarding 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 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 and integration related charges and expenses, (ii) amortization of intangible assets including inventory step-up amortization, (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) extinguishment of debt charges, (x) the income tax (benefit) related to these adjustments and (xi) certain tax items that are outside the normal provision 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 (x) and (xi), (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 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. Organic growth rates for Adjusted EBITDA, Adjusted Net Income and Adjusted Diluted EPS exclude the impact of foreign currency exchange gains and losses included in other (income) loss, net. We believe that the presentation of adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, and organic growth rates 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;
  • our ability to remain in compliance with our debt covenants; 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.

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, our inability to pay principal and interest on this high level of outstanding indebtedness or to remain in compliance with financial and other covenants under our senior secured credit facilities, 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 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 foreign 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 our other periodic filings with the SEC. Except as may be required by law, 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.

Condensed Consolidated Statements of Operations - Unaudited
(in thousands except per share data)
 Three Months Ended Nine Months Ended
 September 29,
 September 30,
 September 29,
 September 30,
Sales$363,308  $346,567  $1,071,440  $1,027,187 
Cost of sales265,073  248,658  782,707  741,779 
Gross profit98,235  97,909  288,733  285,408 
Operating expenses:       
Selling, general and administrative expenses (SG&A)39,733  36,265  118,956  115,781 
Research, development and engineering costs13,607  11,412  39,907  42,358 
Other operating expenses (OOE)6,264  13,370  24,955  50,004 
Total operating expenses59,604  61,047  183,818  208,143 
Operating income38,631  36,862  104,915  77,265 
Interest expense26,485  27,870  81,025  83,395 
Other (income) loss, net156  275  11,979  (2,772)
Income (loss) before income taxes11,990  8,717  11,911  (3,358)
Income tax benefit(1,700) (2,741) (430) (1,386)
Net income (loss)$13,690  $11,458  $12,341  $(1,972)
Earnings (loss) per share:       
Basic$0.43  $0.37  $0.39  $(0.06)
Diluted$0.43  $0.37  $0.39  $(0.06)
Weighted average shares outstanding:       
Basic31,594  30,782  31,304  30,756 
Diluted32,173  31,153  31,724  30,756 

Condensed Consolidated Balance Sheets - Unaudited
(in thousands)
 September 29,
 December 30,
Current assets:   
Cash and cash equivalents$43,637  $52,116 
Accounts receivable, net221,520  204,626 
Inventories246,972  225,151 
Refundable income taxes4  13,388 
Prepaid expenses and other current assets16,167  22,026 
Total current assets528,300  517,307 
Property, plant and equipment, net374,436  372,042 
Goodwill987,316  967,326 
Other intangible assets, net930,644  940,060 
Deferred income taxes4,308  3,970 
Other assets28,468  31,838 
Total assets$2,853,472  $2,832,543 
Current liabilities:   
Current portion of long-term debt$28,125  $31,344 
Accounts payable94,404  77,896 
Income taxes payable5,419  3,699 
Accrued expenses77,125  72,281 
Total current liabilities205,073  185,220 
Long-term debt1,601,829  1,698,819 
Deferred income taxes207,005  208,579 
Other long-term liabilities16,136  14,686 
Total liabilities2,030,043  2,107,304 
Stockholders’ equity:   
Common stock32  31 
Additional paid-in capital662,729  637,955 
Treasury stock(4,654) (5,834)
Retained earnings121,730  109,087 
Accumulated other comprehensive income (loss)43,592  (16,000)
Total stockholders’ equity823,429  725,239 
Total liabilities and stockholders’ equity$2,853,472  $2,832,543 

Condensed Consolidated Statements of Cash Flows - Unaudited
(in thousands)
 Nine Months Ended
 September 29,
 September 30,
Cash flows from operating activities:   
Net income (loss)$12,341  $(1,972)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:   
Depreciation and amortization74,584  67,414 
Debt related charges included in interest expense8,850  5,387 
Stock-based compensation9,895  7,179 
Other non-cash losses10,666  1,938 
Deferred income taxes(6,821) (12,519)
Changes in operating assets and liabilities:   
Accounts receivable(13,958) 12,510 
Inventories(20,259) (10,010)
Prepaid expenses and other assets8,460  (4,663)
Accounts payable12,905  4,885 
Accrued expenses4,191  (5,650)
Income taxes payable14,716  7,300 
Net cash provided by operating activities115,570  71,799 
Cash flows from investing activities:   
Acquisition of property, plant and equipment(34,059) (46,968)
Purchase of cost and equity method investments(1,316) (2,917)
Other investing activities673  (1,000)
Net cash used in investing activities(34,702) (50,885)
Cash flows from financing activities:   
Principal payments of long-term debt(156,526) (28,750)
Proceeds from issuance of long-term debt50,000  57,000 
Proceeds from the exercise of stock options17,074  723 
Payment of debt issuance costs(1,789) (781)
Distribution of cash and cash equivalents to Nuvectra  (76,256)
Purchase of non-controlling interests  (6,818)
Other financing activities(76) (3,983)
Net cash used in financing activities(91,317) (58,865)
Effect of foreign currency exchange rates on cash and cash equivalents1,970  468 
Net decrease in cash and cash equivalents(8,479) (37,483)
Cash and cash equivalents, beginning of period52,116  82,478 
Cash and cash equivalents, end of period$43,637  $44,995 

Non-GAAP Reconciliations
Table A: Net Income (Loss) and Diluted EPS Reconciliation
(in thousands except per share amounts)
 Three Months Ended
 September 29, 2017 September 30, 2016
 Pre-Tax Net
 Pre-Tax Net
As reported (GAAP)$11,990  $13,690  $0.43  $8,717  $11,458  $0.37 
Amortization of intangibles(a)11,051  7,840  0.24  9,473  6,702  0.22 
IP related litigation (SG&A)(a)(b)1,735  1,128  0.04  499  324  0.01 
Consolidation and optimization expenses (OOE)(a)(c)3,143  2,737  0.09  7,779  6,409  0.21 
Acquisition and integration expenses (OOE)(a)(d)2,267  1,106  0.03  5,319  3,492  0.11 
Asset dispositions, severance and other (OOE)(a)(e)854  563  0.02  272  36   
(Gain) loss on cost and equity method investments, net(a)(1,906) (1,239) (0.04) 245  159  0.01 
Loss on extinguishment of debt(a)(f)778  506  0.02       
Tax adjustments(g)        (2,784) (0.09)
Adjusted (Non-GAAP)$29,912  $26,331  $0.82  $32,304  $25,796  $0.83 
Diluted weighted average shares for adjusted EPS  32,173      31,153   
 Nine Months Ended
 September 29, 2017 September 30, 2016
 Pre-Tax Net
 Pre-Tax Net
As reported (GAAP)$11,911  $12,341  $0.39  $(3,358) $(1,972) $(0.06)
Amortization of intangibles(a)33,075  23,401  0.73  28,451  20,125  0.64 
IP related litigation (SG&A)(a)(b)3,027  1,968  0.06  2,691  1,749  0.06 
Consolidation and optimization expenses (OOE)(a)(c)8,370  6,729  0.21  21,804  17,698  0.57 
Acquisition and integration expenses (OOE)(a)(d)10,057  6,276  0.20  23,143  15,148  0.49 
Asset dispositions, severance and other (OOE)(a)(e)6,528  4,247  0.13  5,057  4,459  0.14 
(Gain) loss on cost and equity method investments, net(a)2,919  1,897  0.06  (932) (606) (0.02)
Loss on extinguishment of debt(a)(f)3,272  2,127  0.07       
Nuvectra results prior to spin-off(a)(i)      4,037  2,624  0.08 
Tax adjustments(g)        (2,784) (0.09)
Adjusted (Non-GAAP)$79,159  $58,986  $1.85  $80,893  $56,441  $1.81 
Diluted weighted average shares for adjusted EPS(h)  31,947      31,211   

(a) The difference between pre-tax and net income (loss) amounts is the estimated tax impact related to the respective adjustment. Net income amounts are computed using a 35% U.S. tax rate, and the statutory tax rates in Mexico, Germany, France, Netherlands, Uruguay, Ireland and Switzerland, as adjusted for the existence of net operating losses.  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 2017 and 2016, we incurred costs primarily related to the transfer of our Beaverton, OR portable medical and Plymouth, MN vascular manufacturing operations to Tijuana, Mexico, the closure of our Arvada, CO site and the consolidation of our two Galway, Ireland sites.  In addition, 2017 costs also include expenses related to the closure of our Clarence, NY facility.

(d) Reflects acquisition and integration costs related to the acquisition of Lake Region Medical, which was acquired in October 2015.

(e) Amounts for 2017 primarily include expenses related to our CEO, CFO and Chief Human Resources Officer transitions. Amounts for 2016 primarily include legal and professional fees incurred in connection with the spin-off of Nuvectra, which was completed in March 2016.

(f) Represents debt extinguishment charges in connection with pre-payments made on our Term B Loan Facility during 2017, which are included in interest expense.

(g) Tax adjustments for the 2016 periods include a discrete tax benefit related to certain transaction costs of the Lake Region Medical acquisition and the spin-off of Nuvectra.

(h) The diluted weighted average shares for adjusted EPS for the nine month periods ended September 29, 2017 and September 30, 2016 include 223,000 and 455,000, respectively, of potentially dilutive shares not included in the computation of diluted weighted average common shares for GAAP diluted EPS purposes because their effect would have been anti-dilutive in that period.

(i) Represents the results of Nuvectra prior to its spin-off on March 14, 2016.

Table B: EBITDA and Adjusted EBITDA Reconciliation
(in thousands)
 Three Months Ended Nine Months Ended
 September 29,
 September 30,
 September 29,
 September 30,
Net Income (loss) (GAAP)$13,690  $11,458  $12,341  $(1,972)
Interest expense26,485  27,870  81,025  83,395 
Benefit for income taxes(1,700) (2,741) (430) (1,386)
Depreciation14,068  12,893  41,509  38,963 
Amortization11,051  9,473  33,075  28,451 
EBITDA63,594  58,953  167,520  147,451 
IP related litigation1,735  499  3,027  2,691 
Stock-based compensation (excluding OOE)2,149  1,950  7,806  5,773 
Consolidation and optimization expenses3,143  7,779  8,370  21,804 
Acquisition and integration expenses2,267  5,319  10,057  23,143 
Asset dispositions, severance and other854  272  6,528  5,057 
Noncash (gain) loss on cost and equity
  method investments
(992) 245  3,833  (270)
Nuvectra results prior to spin-off(a)      3,665 
Adjusted EBITDA (Non-GAAP)$72,750  $75,017  $207,141  $209,314 

(a) Represents the results of Nuvectra prior to its spin-off on March 14, 2016.

Table C: Organic Sales Growth Rate Reconciliation (% Change)
 Impact of

prior to
 Impact of
QTD Change (3Q 2017 vs. 3Q 2016)       
Medical Sales       
Cardio & Vascular7.4%    (0.4)%  7.0% 
Cardiac & Neuromodulation(6.0)%      (6.0)% 
Advanced Surgical, Orthopedics & Portable Medical7.4%    (1.0)%  6.4% 
Total Medical Sales3.1%    (0.5)%  2.6% 
Non-Medical Sales70.6%      70.6% 
Total Sales4.8%    (0.4)%  4.4% 
YTD Change (9M 2017 vs. 9M 2016)       
Medical Sales       
Cardio & Vascular8.5%      8.5% 
Cardiac & Neuromodulation(3.7)%  0.3%    (3.4)% 
Advanced Surgical, Orthopedics & Portable Medical4.3%    0.4%  4.7% 
Total Medical Sales3.2%    0.3%  3.5% 
Non-Medical Sales39.1%      39.1% 
Total Sales4.3%    0.2%  4.5% 

(a) Cardiac & Neuromodulation sales for the first quarter of 2016 includes $1.2 million relating to Nuvectra prior to its spin-off on March 14, 2016. This amount is excluded from prior year amounts when calculating non-gaap organic percentage growth.

(b) Third quarter and year-to-date 2017 sales were impacted by approximately $1.6 million (positive impact) and $1.0 million (negative impact), respectively, due to foreign currency exchange rate fluctuations, primarily in our Advanced Surgical, Orthopedics & Portable Medical product line.

Table D: Non-GAAP Organic Growth Rate Reconciliation (% Change)
 Impact of
 Impact of
QTD Change (3Q 2017 vs. 3Q 2016)       
EBITDA7.9%  (10.9)%  2.7%  (0.3)% 
Net Income19.5%  (17.4)%  6.3%  8.4% 
Diluted EPS16.2%  (17.4)%  6.0%  4.8% 
YTD Change (9M 2017 vs. 9M 2016)       
EBITDA13.6%  (14.6)%  5.2%  4.2% 
Net IncomeNM  4.5%  15.9%  20.4% 
Diluted EPSNM  2.2%  15.4%  17.6% 

(a) Represents the impact to our growth rate from our Non-GAAP adjustments. See Tables A and B for further detail on these items.

(b) Represents the impact to our growth rate of the $2.0 million foreign currency exchange loss increase ($1.6 million net of tax, $0.05 per diluted share) for the third quarter of 2017 compared to the third quarter of 2016 and $10.9 million foreign currency exchange loss increase ($8.7 million net of tax, $0.27 per diluted share) for the first nine months of 2017 compared to the first nine months of 2016.  These amounts are reported in other (income) loss, net in the condensed consolidated statement of operations.

(NM) Calculated change not meaningful.

Table E: Supplemental Financial Items Affecting Cash Flow 
(dollars in millions) 
Capital Expenditures $50 - $55 $59  
Depreciation and Amortization ~ $100 $91  
Stock-Based Compensation $13 - $15 $8  
Working Capital Decrease $0 - $10 $29  
Other Operating Expense $30 - $35 $62  
Adjusted Effective Tax Rate 23% - 25%  23%  
Cash Taxes, Net of Refunds ~$0 $7  


Primary Logo


Source: Integer Holdings Corporation