Please wait while we load the requested 8-K report or click the link below:
https://last10k.com/sec-filings/report/1639691/000163969118000040/livanovaform8-kfy18q1earni.htm
May 2022
March 2022
February 2022
December 2021
November 2021
November 2021
August 2021
August 2021
August 2021
July 2021
$ in millions | Three months ended March 31, | % Change | Constant Currency % Change | |||||||
Business / Product Line: | 2018 | 2017 | ||||||||
Cardiopulmonary | $125.1 | $107.3 | 16.6 | % | 9.1 | % | ||||
Heart Valves | 31.0 | 31.9 | (2.7 | %) | (9.5 | %) | ||||
Cardiac Surgery | 156.2 | 139.2 | 12.2 | % | 4.9 | % | ||||
Neuromodulation | 93.8 | 87.2 | 7.7 | % | 6.2 | % | ||||
Other | 0.4 | 0.5 | — | % | — | % | ||||
Total Net Sales | $250.4 | $226.8 | 10.4 | % | 5.3 | % |
• | Note: Numbers may not add up precisely due to rounding. Constant currency % change is considered a non-GAAP metric. |
Karen King Vice President, Investor Relations & Corporate Communications Phone: +1 (281) 228-7262 Fax: +1 (281) 218-9332 e-mail: Corporate.Communications@LivaNova.com |
LIVANOVA PLC | ||||||||||||||
QUARTERLY SALES | ||||||||||||||
(U.S. dollars in millions) | ||||||||||||||
Three Months Ended March 31, | ||||||||||||||
2018 | 2017 | % Change at Actual Currency Rates | % Change at Constant Currency Rates(1) | |||||||||||
Cardiopulmonary | ||||||||||||||
US | $38.4 | $32.2 | 19.5 | % | 19.5 | % | ||||||||
Europe | 36.9 | 30.6 | 20.5 | % | 4.9 | % | ||||||||
Rest of world | 49.8 | 44.5 | 11.9 | % | 4.6 | % | ||||||||
Total | 125.1 | 107.3 | 16.6 | % | 9.1 | % | ||||||||
Heart Valves | ||||||||||||||
US | 6.5 | 6.1 | 7.7 | % | 7.7 | % | ||||||||
Europe | 12.1 | 10.3 | 17.1 | % | 1.8 | % | ||||||||
Rest of world | 12.4 | 15.5 | (20.0 | %) | (23.8 | %) | ||||||||
Total | 31.0 | 31.9 | (2.7 | %) | (9.5 | %) | ||||||||
Cardiac Surgery | ||||||||||||||
US | 45.0 | 38.2 | 17.6 | % | 17.6 | % | ||||||||
Europe | 49.0 | 41.0 | 19.6 | % | 4.1 | % | ||||||||
Rest of world | 62.2 | 60.0 | 3.7 | % | (2.7 | %) | ||||||||
Total | 156.2 | 139.2 | 12.2 | % | 4.9 | % | ||||||||
Neuromodulation | ||||||||||||||
US | 78.0 | 73.7 | 5.9 | % | 5.9 | % | ||||||||
Europe | 10.3 | 7.9 | 29.8 | % | 14.4 | % | ||||||||
Rest of world | 5.6 | 5.6 | (0.2 | %) | (1.3 | %) | ||||||||
Total | 93.8 | 87.2 | 7.7 | % | 6.2 | % | ||||||||
Other | ||||||||||||||
US | — | — | N/A | N/A | ||||||||||
Europe | — | — | N/A | N/A | ||||||||||
Rest of world | 0.4 | 0.5 | N/A | N/A | ||||||||||
Total | 0.4 | 0.5 | N/A | N/A | ||||||||||
Totals | ||||||||||||||
US | 123.0 | 111.9 | 9.9 | % | 9.9 | % | ||||||||
Europe | 59.3 | 48.9 | 21.3 | % | 5.8 | % | ||||||||
Rest of world | 68.1 | 66.0 | 3.2 | % | (2.8 | %) | ||||||||
Total | $250.4 | $226.8 | 10.4 | % | 5.3 | % | ||||||||
* The sales results presented are unaudited. Numbers may not add up precisely due to rounding. | ||||||||||||||
(1) Constant currency is a non-GAAP measure. |
LIVANOVA PLC AND SUBSIDIARIES | ||||||||||||
CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED | ||||||||||||
(U.S. dollars in millions, except per share amounts) | ||||||||||||
Three Months Ended March 31, | ||||||||||||
2018 | 2017 | % Change(1) | ||||||||||
Net sales | $250.4 | $226.8 | ||||||||||
Cost of sales | 84.6 | 80.0 | ||||||||||
Product remediation | 3.7 | (0.8 | ) | |||||||||
Gross profit | 162.1 | 147.6 | 9.8 | % | ||||||||
Operating expenses: | ||||||||||||
Selling, general and administrative | 104.2 | 87.3 | ||||||||||
Research and development | 31.8 | 20.4 | ||||||||||
Merger and integration expenses | 3.0 | 2.2 | ||||||||||
Restructuring expenses | 1.9 | 10.0 | ||||||||||
Amortization of intangibles | 8.8 | 8.0 | ||||||||||
Total operating expenses | 149.6 | 127.9 | 17.0 | % | ||||||||
Operating income from continuing operations | 12.5 | 19.7 | (36.5 | %) | ||||||||
Interest expense, net | (1.7 | ) | (2.0 | ) | ||||||||
Gain on acquisition of ImThera Medical, Inc. | 11.5 | — | ||||||||||
Foreign exchange and other (losses) gains | (0.3 | ) | 3.2 | |||||||||
Income from continuing operations before tax | 22.1 | 20.9 | 5.7 | % | ||||||||
Income tax expense | 3.9 | 5.7 | ||||||||||
Losses from equity method investments | (0.4 | ) | (2.0 | ) | ||||||||
Net income from continuing operations | 17.8 | 13.2 | 34.8 | % | ||||||||
Net loss from discontinued operations | (4.5 | ) | (2.0 | ) | 125.0 | % | ||||||
Net income | $13.3 | $11.3 | 17.7 | % | ||||||||
Basic income (loss) per common share: | ||||||||||||
Continuing operations | $0.37 | $0.28 | ||||||||||
Discontinued operations | ($0.10 | ) | ($0.05 | ) | ||||||||
$0.27 | $0.23 | |||||||||||
Diluted income (loss) per common share: | ||||||||||||
Continuing operations | $0.36 | $0.27 | ||||||||||
Discontinued operations | ($0.09 | ) | ($0.04 | ) | ||||||||
$0.27 | $0.23 | |||||||||||
Weighted average common shares outstanding | ||||||||||||
Basic | 48.3 | 48.1 | ||||||||||
Diluted | 49.2 | 48.2 | ||||||||||
Adjusted gross profit (1) | $167.4 | $148.0 | 13.1 | % | ||||||||
Adjusted SG&A (1) | 96.8 | 81.9 | 18.2 | % | ||||||||
Adjusted R&D (1) | 29.1 | 20.2 | 44.1 | % | ||||||||
Adjusted operating income from continuing operations (1) | 41.5 | 45.9 | (9.6 | %) | ||||||||
Adjusted income from continuing operations, net of tax (1) | 33.6 | 32.4 | 3.7 | % | ||||||||
Adjusted diluted earnings per share from continuing operations (1) | $0.68 | $0.67 | 1.5 | % |
Statistics (as a % of net sales, except for income tax rate) | |||||||||||||
GAAP Three Months Ended March 31, | Adjusted (1) Three Months Ended March 31, | ||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||
Gross profit | 64.7 | % | 65.1 | % | 66.9 | % | 65.2 | % | |||||
SG&A | 41.6 | % | 38.5 | % | 38.7 | % | 36.1 | % | |||||
R&D | 12.7 | % | 9.0 | % | 11.6 | % | 8.9 | % | |||||
Operating income from continuing operations | 5.0 | % | 8.7 | % | 16.6 | % | 20.2 | % | |||||
Income from continuing operations, net of tax | 7.1 | % | 5.8 | % | 13.4 | % | 14.3 | % | |||||
Income tax rate | 17.6 | % | 27.1 | % | 15.7 | % | 23.5 | % | |||||
(1) | Adjusted financial measures are Non-GAAP measures and exclude specified items as described and reconciled in the "Reconciliation of GAAP to non-GAAP Financial Measures" contained in the press release. | ||||||||||||
* | Numbers may not add up precisely due to rounding. |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED | |||||||||||||||||||||||||
(U.S. dollars in millions, except per share amounts) | |||||||||||||||||||||||||
Specified Items | |||||||||||||||||||||||||
Three Months Ended March 31, 2018 | GAAP Financial Measures | Merger and Integration Expenses (A) | Restructuring Expenses (B) | Depreciation and Amortization Expenses (C) | Product Remediation Expenses (D) | Acquisition Costs (E) | Non-recurring Legal and Contingent Consideration (F) | Stock-based Compensation Costs (G) | Certain Tax Adjustments (H) | Certain Interest Adjustments (I) | Adjusted Financial Measures | ||||||||||||||
Net sales | $250.4 | $250.4 | |||||||||||||||||||||||
Cost of sales | 84.6 | (0.8 | ) | (0.6 | ) | (0.3 | ) | 83.0 | |||||||||||||||||
Product remediation | 3.7 | (3.7 | ) | — | |||||||||||||||||||||
Gross profit | 162.1 | 0.8 | 3.7 | 0.6 | 0.3 | 167.4 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||
Selling, general and administrative | 104.2 | (0.2 | ) | (0.4 | ) | (3.4 | ) | (3.3 | ) | 96.8 | |||||||||||||||
Research and development | 31.8 | (0.1 | ) | (1.3 | ) | (0.2 | ) | (1.2 | ) | 29.1 | |||||||||||||||
Merger and integration expenses | 3.0 | (3.0 | ) | — | |||||||||||||||||||||
Restructuring expenses | 1.9 | (1.9 | ) | — | |||||||||||||||||||||
Amortization of intangibles | 8.8 | (8.8 | ) | — | |||||||||||||||||||||
Total operating expenses | 149.6 | (3.0 | ) | (1.9 | ) | (9.1 | ) | (1.7 | ) | (3.6 | ) | (4.4 | ) | 125.9 | |||||||||||
Operating income from continuing operations | 12.5 | 3.0 | 1.9 | 9.8 | 3.7 | 1.7 | 4.2 | 4.7 | 41.5 | ||||||||||||||||
Interest income | 0.4 | 0.4 | |||||||||||||||||||||||
Interest expense | (2.1 | ) | 0.7 | (1.4 | ) | ||||||||||||||||||||
Gain on acquisition of ImThera Medical, Inc. | 11.5 | (11.5 | ) | — | |||||||||||||||||||||
Foreign exchange and other (losses) gains | (0.3 | ) | (0.3 | ) | |||||||||||||||||||||
Income from continuing operations before tax | 22.1 | 3.0 | 1.9 | 9.8 | 3.7 | (9.8 | ) | 4.2 | 4.7 | 0.7 | 40.2 | ||||||||||||||
Income tax expense | 3.9 | 0.6 | 0.5 | 2.4 | 0.9 | 0.4 | 1.1 | 1.1 | (4.7 | ) | 0.2 | 6.3 | |||||||||||||
Losses from equity method investments | (0.4 | ) | (0.4 | ) | |||||||||||||||||||||
Net income from continuing operations | $17.8 | $2.4 | $1.4 | $7.4 | $2.8 | ($10.2) | $3.1 | $3.6 | $4.7 | $0.5 | $33.6 | ||||||||||||||
Diluted EPS - Continuing Operations | $0.36 | $0.05 | $0.03 | $0.15 | $0.06 | ($0.21) | $0.06 | $0.07 | $0.10 | $0.01 | $0.68 | ||||||||||||||
GAAP results for the three months ended March 31, 2018 include: | |||||||||||||||||||||||||
(A) | Merger and integration expenses related to our legacy companies | ||||||||||||||||||||||||
(B) | Restructuring expenses related to organizational changes | ||||||||||||||||||||||||
(C) | Includes depreciation and amortization associated with purchase price accounting | ||||||||||||||||||||||||
(D) | Costs related to the 3T Heater-Cooler remediation plan | ||||||||||||||||||||||||
(E) | Costs related to acquisitions | ||||||||||||||||||||||||
(F) | Contingent consideration related to acquisitions and legal expenses primarily related to 3T Heater-Cooler defense and other matters | ||||||||||||||||||||||||
(G) | Non-cash expenses associated with stock-based compensation costs | ||||||||||||||||||||||||
(H) | Primarily relates to discrete tax items and the tax impact of intercompany transactions | ||||||||||||||||||||||||
(I) | Primarily related to intellectual property migration and other non-recurring impacts to interest expense | ||||||||||||||||||||||||
* Numbers may not add up precisely due to rounding. |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED | |||||||||||||||||||||||
(U.S. dollars in millions, except per share amounts) | |||||||||||||||||||||||
Specified Items | |||||||||||||||||||||||
Three Months Ended March 31, 2017 | GAAP Financial Measures | Merger and Integration Expenses (A) | Restructuring Expenses (B) | Depreciation and Amortization Expenses (C) | Product Remediation Expenses (D) | Non-recurring Legal and Contingent Consideration (E) | Stock-based Compensation Costs (F) | Certain Tax Adjustments (G) | Certain Interest Adjustments (H) | Adjusted Financial Measures | |||||||||||||
Net sales | $226.8 | $226.8 | |||||||||||||||||||||
Cost of sales | 80.0 | (1.1 | ) | 78.8 | |||||||||||||||||||
Product remediation | (0.8 | ) | 0.8 | — | |||||||||||||||||||
Gross profit | 147.6 | 1.1 | (0.8 | ) | 148.0 | ||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Selling, general and administrative | 87.3 | (0.3 | ) | (1.6 | ) | (3.6 | ) | 81.9 | |||||||||||||||
Research and development | 20.4 | (0.1 | ) | 20.2 | |||||||||||||||||||
Merger and integration expenses | 2.2 | (2.2 | ) | — | |||||||||||||||||||
Restructuring expenses | 10.0 | (10.0 | ) | — | |||||||||||||||||||
Amortization of intangibles | 8.0 | (8.0 | ) | — | |||||||||||||||||||
Total operating expenses | 127.9 | (2.2 | ) | (10.0 | ) | (8.3 | ) | (1.6 | ) | (3.8 | ) | 102.1 | |||||||||||
Operating income from continuing operations | 19.7 | 2.2 | 10.0 | 9.4 | (0.8 | ) | 1.6 | 3.8 | 45.9 | ||||||||||||||
Interest income | 0.3 | 0.3 | |||||||||||||||||||||
Interest expense | (2.3 | ) | 1.1 | (1.2 | ) | ||||||||||||||||||
Foreign exchange and other (losses) gains | 3.2 | (3.2 | ) | — | |||||||||||||||||||
Income from continuing operations before tax | 20.9 | 2.2 | 10.0 | 9.4 | (0.8 | ) | (1.6 | ) | 3.8 | 1.1 | 44.9 | ||||||||||||
Income tax expense | 5.7 | 0.6 | 1.3 | 4.8 | (0.3 | ) | 0.6 | 0.6 | (2.6 | ) | 10.6 | ||||||||||||
Losses from equity method investments | (2.0 | ) | 0.1 | (1.9 | ) | ||||||||||||||||||
Net income from continuing operations | $13.2 | $1.6 | $8.7 | $4.6 | ($0.5) | ($2.2) | $3.2 | $2.6 | $1.1 | $32.4 | |||||||||||||
Diluted EPS - Continuing Operations | $0.27 | $0.03 | $0.18 | $0.10 | ($0.01) | ($0.05) | $0.07 | $0.05 | $0.02 | $0.67 | |||||||||||||
GAAP results for the three months ended March 31, 2017 include: | |||||||||||||||||||||||
(A) | Merger and integration expenses related to our legacy companies | ||||||||||||||||||||||
(B) | Restructuring expenses related to organizational changes | ||||||||||||||||||||||
(C) | Includes depreciation and amortization associated with purchase price accounting | ||||||||||||||||||||||
(D) | Costs related to the 3T Heater-Cooler remediation plan | ||||||||||||||||||||||
(E) | Contingent consideration related to acquisitions, legal expenses primarily related to 3T Heater-Cooler defense, gain on sale of Instituto Europeo di Oncologia S.R.L. and other matters | ||||||||||||||||||||||
(F) | Non-cash expenses associated with stock-based compensation costs | ||||||||||||||||||||||
(G) | Primarily relates to discrete tax items and the tax impact of intercompany transactions | ||||||||||||||||||||||
(H) | Primarily related to intellectual property migration and other non-recurring impacts to interest expense | ||||||||||||||||||||||
* Numbers may not add up precisely due to rounding. |
LIVANOVA PLC AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(U.S. dollars in millions) | ||||||||
March 31, 2018 | December 31, 2017 | |||||||
ASSETS | (Unaudited) | |||||||
Current Assets: | ||||||||
Cash and cash equivalents | $65.0 | $93.6 | ||||||
Accounts receivable, net | 279.8 | 282.1 | ||||||
Inventories | 154.3 | 144.5 | ||||||
Prepaid and refundable taxes | 47.1 | 46.3 | ||||||
Assets held for sale | 13.7 | 13.6 | ||||||
Assets of discontinued operations | 257.1 | 250.7 | ||||||
Prepaid expenses and other current assets | 31.1 | 39.0 | ||||||
Total Current Assets | 848.1 | 869.9 | ||||||
Property, plant and equipment, net | 191.7 | 192.4 | ||||||
Goodwill | 875.6 | 784.2 | ||||||
Intangible assets, net | 692.0 | 535.4 | ||||||
Investments | 22.1 | 34.5 | ||||||
Deferred tax assets, net | 68.9 | 11.6 | ||||||
Other assets | 6.6 | 76.0 | ||||||
Total Assets | $2,704.9 | $2,503.9 | ||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current Liabilities: | ||||||||
Current debt obligations | $119.7 | $84.0 | ||||||
Accounts payable | 89.9 | 85.9 | ||||||
Accrued liabilities and other | 81.7 | 78.9 | ||||||
Taxes payable | 12.1 | 12.8 | ||||||
Accrued employee compensation and related benefits | 71.0 | 66.2 | ||||||
Liabilities of discontinued operations | 85.0 | 78.1 | ||||||
Total Current Liabilities | 459.5 | 406.0 | ||||||
Long-term debt obligations | 63.7 | 62.0 | ||||||
Deferred income taxes liability | 149.7 | 123.3 | ||||||
Long-term employee compensation and related benefits | 29.1 | 28.2 | ||||||
Other long-term liabilities | 184.0 | 69.1 | ||||||
Total Liabilities | 885.9 | 688.6 | ||||||
Total Stockholders’ Equity | 1,819.0 | 1,815.3 | ||||||
Total Liabilities and Stockholders’ Equity | $2,704.9 | $2,503.9 |
LIVANOVA PLC AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW | ||||||||
(U.S. dollars in millions) | ||||||||
Three Months Ended March 31, | ||||||||
Operating Activities: | 2018 | 2017 | ||||||
Net income | $13.3 | $11.3 | ||||||
Non-cash items included in net income: | ||||||||
Depreciation | 8.3 | 8.8 | ||||||
Amortization | 8.8 | 11.4 | ||||||
Stock-based compensation | 6.7 | 3.8 | ||||||
Deferred income tax benefit | (0.9 | ) | (5.5 | ) | ||||
Losses from equity method investments | 1.6 | 3.1 | ||||||
Gain on acquisition of ImThera Medical, Inc. | (11.5 | ) | — | |||||
Impairment of property, plant and equipment | 0.5 | 4.7 | ||||||
Amortization of income taxes payable on inter-company transfers of property | 2.0 | 6.5 | ||||||
Other | (1.0 | ) | (1.9 | ) | ||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable, net | 9.1 | 6.6 | ||||||
Inventories | (6.3 | ) | (4.4 | ) | ||||
Other current and non-current assets | (16.7 | ) | (9.3 | ) | ||||
Accounts payable and accrued current and non-current liabilities | 5.7 | 5.0 | ||||||
Restructuring reserve | 0.9 | (6.7 | ) | |||||
Net cash provided by operating activities | 20.4 | 33.2 | ||||||
Investing Activities: | ||||||||
Acquisition of ImThera Medical, Inc., net of cash acquired | (77.6 | ) | — | |||||
Purchases of property, plant and equipment and other | (5.8 | ) | (7.6 | ) | ||||
Proceeds from sale of cost-method investment | — | 3.2 | ||||||
Loans to equity-method investees | — | (5.3 | ) | |||||
Proceeds from asset sales | 0.1 | — | ||||||
Other | — | (0.4 | ) | |||||
Net cash used in investing activities | (83.4 | ) | (10.1 | ) | ||||
Financing Activities: | ||||||||
Change in short-term borrowing, net | 15.5 | 0.3 | ||||||
Proceeds from short-term borrowing (maturities greater than 90 days) | 20.0 | — | ||||||
Repayment of long-term debt obligations | (0.3 | ) | — | |||||
Proceeds from exercise of stock options | 1.6 | 0.9 | ||||||
Other | (4.8 | ) | (1.8 | ) | ||||
Net cash provided by (used in) financing activities | 32.0 | (0.7 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents | 2.3 | 0.5 | ||||||
Net (decrease) increase in cash and cash equivalents | (28.7 | ) | 22.9 | |||||
Cash and cash equivalents at beginning of period | 93.6 | 39.8 | ||||||
Cash and cash equivalents at end of period | $65.0 | $62.7 | ||||||
* | Numbers may not add up precisely due to rounding. |
Please wait while we load the requested 8-K report or click the link below:
https://last10k.com/sec-filings/report/1639691/000163969118000040/livanovaform8-kfy18q1earni.htm
Compare this 8-K Corporate News to its predecessor by reading our highlights to see what text and tables were removed , added and changed by Livanova Plc.
Livanova Plc's Definitive Proxy Statement (Form DEF 14A) filed after their 2018 10-K Annual Report includes:
Material Contracts, Statements, Certifications & more
Livanova Plc provided additional information to their SEC Filing as exhibits
Ticker: LIVNEvents:
CIK: 1639691
Form Type: 8-K Corporate News
Accession Number: 0001639691-18-000040
Submitted to the SEC: Wed May 02 2018 7:02:41 AM EST
Accepted by the SEC: Wed May 02 2018
Period: Wednesday, May 2, 2018
Industry: Electromedical And Electrotherapeutic Apparatus