Enovis CORP
For the period ended Mar 29, 2024. Filed May 2, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 29, 2024 · Filed May 2, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 1. Financial Statements
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Dollars in thousands, except per share amounts
| Three Months Ended | ||
|---|---|---|
| March 29, 2024 | March 31, 2023 | |
| Net sales | $516,266 | $406,151 |
| Cost of sales | 218,370 | 171,086 |
| Gross profit | 297,896 | 235,065 |
| Selling, general and administrative expense | 255,691 | 207,165 |
| Research and development expense | 23,377 | 18,193 |
| Amortization of acquired intangibles | 40,931 | 32,040 |
| Restructuring and other charges | 12,911 | 2,635 |
| Operating loss | (35,014) | (24,968) |
| Interest expense, net | 19,996 | 5,652 |
| Other (income) expense, net | 24,235 | (661) |
| Loss from continuing operations before income taxes | (79,245) | (29,959) |
| Income tax benefit | (7,404) | (7,113) |
| Net loss from continuing operations | (71,841) | (22,846) |
| Loss from discontinued operations, net of taxes | — | (312) |
| Net loss | (71,841) | (23,158) |
| Less: net income attributable to noncontrolling interest from continuing operations - net of taxes | 157 | 192 |
| Net loss attributable to Enovis Corporation | $(71,998) | $(23,350) |
| Net loss per share - basic and diluted | ||
| Continuing operations | $(1.32) | $(0.42) |
| Discontinued operations | $— | $(0.01) |
| Consolidated operations | $(1.32) | $(0.43) |
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
Dollars in thousands
| Three Months Ended | ||
|---|---|---|
| March 29, 2024 | March 31, 2023 | |
| Net loss | $(71,841) | $(23,158) |
| Other comprehensive income (loss): | ||
| Foreign currency translation | (65,490) | 10,584 |
| Unrealized gain (loss) on hedging activities, net of tax expense (benefit) of $7,701 and $0 | 24,791 | — |
| Amounts reclassified from Accumulated other comprehensive loss: | ||
| Amortization of pension net actuarial gain (loss), net of tax expense (benefit) of $(7) and $0 | (35) | — |
| Reclassification of hedging gain (loss), net of tax expense (benefit) of $58 and $0 | 186 | — |
| Other comprehensive income (loss) | (40,548) | 10,584 |
| Comprehensive income (loss) | (112,389) | (12,574) |
| Less: comprehensive income (loss) attributable to noncontrolling interest | 106 | 216 |
| Comprehensive income (loss) attributable to Enovis Corporation | $(112,495) | $(12,790) |
CONDENSED CONSOLIDATED BALANCE SHEETS
Dollars in thousands, except share amounts
| March 29, 2024 | December 31, 2023 | |
|---|---|---|
| ASSETS | ||
| CURRENT ASSETS: | ||
| Cash and cash equivalents | $66,267 | $36,191 |
| Trade receivables, less allowance for credit losses of $9,752 and $9,731 | 381,053 | 291,483 |
| Inventories, net | 586,002 | 468,832 |
| Prepaid expenses | 36,033 | 28,901 |
| Other current assets | 81,364 | 71,112 |
| Total current assets | 1,150,719 | 896,519 |
| Property, plant and equipment, net | 345,701 | 270,798 |
| Goodwill | 2,414,611 | 2,060,893 |
| Intangible assets, net | 1,408,310 | 1,127,363 |
| Lease asset - right of use | 70,146 | 63,506 |
| Other assets | 89,194 | 90,255 |
| Total assets | $5,478,681 | $4,509,334 |
| LIABILITIES AND EQUITY | ||
| CURRENT LIABILITIES: | ||
| Current portion of long-term debt | $20,101 | $— |
| Accounts payable | 155,748 | 132,475 |
| Accrued liabilities | 373,283 | 237,132 |
| Total current liabilities | 549,132 | 369,607 |
| Long-term debt, less current portion | 1,318,463 | 466,164 |
| Non-current lease liability | 51,190 | 48,684 |
| Other liabilities | 249,054 | 204,178 |
| Total liabilities | 2,167,839 | 1,088,633 |
| Equity: | ||
| Common stock, $0.001 par value; 133,333,333 shares authorized; 54,840,581 and 54,597,142 shares issued and outstanding as of March 29, 2024 and December 31, 2023, respectively | 55 | 55 |
| Additional paid-in capital | 2,903,277 | 2,900,747 |
| Retained earnings | 470,473 | 542,471 |
| Accumulated other comprehensive loss | (65,378) | (24,881) |
| Total Enovis Corporation equity | 3,308,427 | 3,418,392 |
| Noncontrolling interest | 2,415 | 2,309 |
| Total equity | 3,310,842 | 3,420,701 |
| Total liabilities and equity | $5,478,681 | $4,509,334 |
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
Dollars in thousands, except share amounts
| Common Stock · Additional Paid-In Capital · Retained Earnings · Accumulated Other Comprehensive Loss · Noncontrolling Interest · Total | |||||||
|---|---|---|---|---|---|---|---|
| Shares · Amount | |||||||
| Balance at December 31, 2023 | 54,597,142 | $55 | $2,900,747 | $542,471 | $(24,881) | $2,309 | $3,420,701 |
| Net income (loss) | — | — | — | (71,998) | — | 157 | (71,841) |
| Other comprehensive loss, net of tax of $7,752 | — | — | — | — | (40,497) | (51) | (40,548) |
| Common stock-based award activity | 243,439 | — | 2,530 | — | — | — | 2,530 |
| Balance at March 29, 2024 | 54,840,581 | $55 | $2,903,277 | $470,473 | $(65,378) | $2,415 | $3,310,842 |
| Common Stock · Additional Paid-In Capital · Retained Earnings · Accumulated Other Comprehensive Loss · Noncontrolling Interest · Total | |||||||
|---|---|---|---|---|---|---|---|
| Shares · Amount | |||||||
| Balance at December 31, 2022 | 54,228,619 | $54 | $2,925,729 | $575,732 | $(53,430) | $1,716 | $3,449,801 |
| Net income (loss) | — | — | — | (23,350) | — | 192 | (23,158) |
| Other comprehensive income, net of tax of $— | — | — | — | — | 10,560 | 24 | 10,584 |
| Common stock-based award activity | 264,535 | — | 8,044 | — | — | — | 8,044 |
| Balance at March 31, 2023 | 54,493,154 | $54 | $2,933,773 | $552,382 | $(42,870) | $1,932 | $3,445,271 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Dollars in thousands
| Three Months Ended | ||
|---|---|---|
| March 29, 2024 | March 31, 2023 | |
| Cash flows from operating activities: | ||
| Net loss | $(71,841) | $(23,158) |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||
| Depreciation, amortization and other impairment charges | 73,404 | 51,991 |
| Stock-based compensation expense | 6,431 | 7,606 |
| Non-cash interest expense | 1,245 | 838 |
| Fair value loss on contingent acquisition shares | 13,443 | — |
| Loss on currency hedges | 11,123 | — |
| Deferred income tax expense (benefit) | (9,966) | 831 |
| Loss on sale of property, plant and equipment | 265 | 429 |
| Changes in operating assets and liabilities: | ||
| Trade receivables, net | (12,009) | (12,288) |
| Inventories, net | (11,051) | (9,249) |
| Accounts payable | (11,752) | 15,621 |
| Other operating assets and liabilities | (25,448) | (25,164) |
| Net cash provided by (used in) operating activities | (36,156) | 7,457 |
| Cash flows from investing activities: | ||
| Purchases of property, plant and equipment and intangibles | (36,928) | (30,443) |
| Payments for acquisitions, net of cash received, and investments | (760,914) | (3,942) |
| Net cash used in investing activities | (797,842) | (34,385) |
| Cash flows from financing activities: | ||
| Proceeds from borrowings on term credit facility | 400,000 | — |
| Repayments of borrowings under term credit facility | (5,000) | (219,468) |
| Proceeds from borrowings on revolving credit facilities and other | 480,000 | 250,000 |
| Repayments of borrowings on revolving credit facilities and other | (1,956) | (5,672) |
| Payment of debt issuance costs | (703) | — |
| Proceeds from issuance of common stock, net | 871 | 438 |
| Deferred consideration payments and other | (8,672) | (800) |
| Net cash provided by financing activities | 864,540 | 24,498 |
| Effect of foreign exchange rates on Cash and cash equivalents | (828) | 35 |
| Increase (decrease) in Cash, cash equivalents and restricted cash | 29,714 | (2,395) |
| Cash, cash equivalents and restricted cash, beginning of period | 44,832 | 24,295 |
| Cash, cash equivalents and restricted cash, end of period | $74,546 | $21,900 |
| Supplemental disclosures: | ||
| Fair value of contingent acquisition shares | $107,877 | $— |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
- General
Enovis Corporation (the “Company” or “Enovis”) is an innovation-driven medical technology growth company dedicated to developing clinically differentiated solutions that generate measurably better patient outcomes and transform workflows. The Company conducts its business throughtwo operating segments, Prevention & Recovery (“P&R”) and Reconstructive (“Recon”). The P&R segment provides orthopedic and recovery science solutions, including devices, software, and services across the patient care continuum from injury prevention to rehabilitation after surgery, injury, or from degenerative disease. The Reconstructive segment provides surgical implant solutions, offering a comprehensive suite of reconstructive joint products for the hip, knee, shoulder, elbow, foot, ankle, and finger and surgical productivity tools.
The Condensed Consolidated Financial Statements included in this quarterly report have been prepared by the Company in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”) and accounting principles generally accepted in the United States of America (“GAAP”) for interim financial statements and reflect, in the opinion of management, all adjustments, which consist solely of normal recurring adjustments, necessary to present fairly the Company’s financial position and results of operations as of and for the periods indicated. The Condensed Consolidated Balance Sheet as of December 31, 2023 is derived from the Company’s audited financial statements. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted in accordance with the SEC’s rules and regulations for interim financial statements. The Condensed Consolidated Financial Statements included herein should be read in conjunction with the audited financial statements and related footnotes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 (the “2023 Form 10-K”), filed with the SEC on February 22, 2024.
The Company makes certain estimates and assumptions in preparing its Condensed Consolidated Financial Statements in accordance with GAAP. These estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities as of the date of the Condensed Consolidated Financial Statements, and the reported amounts of revenues and expenses for the periods presented. Actual results may differ from those estimates.
- Recently Issued Accounting Pronouncements
The Company has not adopted any new accounting standards during the three months ended March 29, 2024. There are no recently issued accounting pronouncements that are expected to have a material effect on the Company’s financial position, results of operations or cash flows.
- Acquisitions and Investments
Lima Acquisition in 2024
On January 3, 2024, the Company acquired LimaCorporate S.p.A. (“Lima”), a privately held global orthopedic company, at an enterprise value of €800 million (the “Lima Acquisition”), consisting of (i) approximately €700 million in cash consideration, which includes the repayment at closing of certain indebtedness of Lima and (ii)1,942,686 shares of common stock of Enovis, par value $0.001 per share (the “Contingent Acquisition Shares”), which is based upon a €100 million value divided by thethirty-day volume weighted average price of Enovis common stock as of the close of business on September 21, 2023. The Contingent Acquisition Shares are expected to be issued withinone year of the acquisition intwo equal tranches withinsix andtwelve months of the acquisition date upon non-occurence of certain future events, in each case subject to certain adjustments and conditions as provided for in the purchase agreement. The cash paid for acquisition at closing was $760.7 million, net of acquired cash. The fair value of the Contingent Acquisition Shares at closing was $107.9 million based on the Enovis share price at the close of business on January 3, 2024. The Contingent Acquisition Shares liability, recorded in Accrued liabilities, will be adjusted to fair value each reporting period with the adjustment reflected in Other income (expense), net in the Condensed Consolidated Statement of Operations.
Lima operates in the reconstructive space of patient care, providing tailored hardware and digital innovation to advance a global standard of care and positive patient outcomes. Lima has approximately 1,000 employees across more than 15 locations around the world. The acquisition extends the Company’s current footprint to emerging and growing markets, expands its product lines, and strengthens its global innovation platform. The value included as Goodwill for this acquisition is reflective of these expected benefits in conjunction with anticipated synergies as the Company uses its integration experience effectively to drive further operating improvement, margin expansion, and long-term growth. Enovis uses its experience and EGX business management system, a comprehensive set of tools and repeatable, teachable processes, to integrate acquisitions and create superior value for its customers, shareholders and associates.
During the three months ended March 29, 2024, the Company incurred $9.7 million of advisory, legal, audit, valuation and other professional service fees in connection with the Lima Acquisition, which are included in Selling, general and administrative expense in the Condensed Consolidated Statement of Operations. As of March 29, 2024, $1.7 million related to these expenses were included in Accrued liabilities in the Condensed Consolidated Balance Sheet.
The Lima Acquisition was accounted for as a business combination using the acquisition method of accounting and accordingly, the Condensed Consolidated Financial Statements include the financial position and results of operations from the date of acquisition. The following unaudited proforma financial information presents Enovis’s consolidated financial information assuming the acquisition had taken place on January 1, 2023. These amounts are presented in accordance with GAAP, consistent with the Company’s accounting policies.
| Three Months Ended | ||
|---|---|---|
| March 29, 2024 | March 31, 2023 | |
| (In thousands) | ||
| Net Sales | $516,266 | $484,143 |
| Net income (loss) from continuing operations attributable to Enovis | (42,241) | (44,980) |
The following table summarizes the Company’s provisional estimate of the aggregate fair value of the assets acquired and liabilities assumed at the date of acquisition. These amounts, including inventories, deferred taxes, intangible assets, useful lives of the intangible assets, and property, plant and equipment, are determined based upon certain valuations and studies that have yet to be finalized. Accordingly, the assets acquired and liabilities assumed, as detailed below, are subject to adjustment once the detailed analyses are completed, which could be material. Substantially all of the Goodwill recognized is not expected to be deductible for income tax purposes.
| January 3, 2024 | |
|---|---|
| (In thousands) | |
| Trade receivables | $83,778 |
| Inventories | 114,103 |
| Property, plant and equipment | 78,575 |
| Goodwill | 385,324 |
| Intangible assets | 341,000 |
| Accounts payable | (36,697) |
| Accrued liabilities | (51,148) |
| Other assets and liabilities, net | (46,394) |
| Total fair value of consideration, net of acquired cash | 868,541 |
| Less: fair value of Contingent Acquisition Shares | (107,877) |
| Acquisition consideration paid, net of acquired cash | $760,664 |
The following summarizes the preliminary values of the Intangible assets acquired, excluding Goodwill, as of March 29, 2024:
| Intangible Asset | Weighted Average Amortization Period | |
|---|---|---|
| (In thousands) | (Years) | |
| Trademarks | $182,000 | 20 |
| Customer Relationships | 115,000 | 15 |
| Acquired technology | 44,000 | 15 |
| Total Intangible Assets | $341,000 |
During the three months ended March 29, 2024, the Company’s Condensed Consolidated Statements of Operations included $85.8 million of net sales and $3.6 million of net income associated with the the acquired Lima legal entities.
2023 Acquisitions
On June 28, 2023, the Company completed the acquisition of Novastep SAS (“Novastep”) in its Reconstructive segment. Novastep is a leading player in Minimally Invasive Surgery (MIS) foot and ankle solutions with a best-in-class MIS bunion system serving a rapidly growing portion of the global bunion segment. The acquisition is accounted for as a business combination using the acquisition method of accounting, and accordingly, the Consolidated Financial Statements include the financial position and results of operations from the acquisition date. The Company paid $96.9 million for the acquisition, net of cash received. The Company has allocated $43.7 million to goodwill and $52.0 million to intangible assets acquired. The acquisition accounting reflects our estimates and are subject to adjustment during the measurement period. The purchase accounting is substantially complete, except for a review of contingencies. The acquired goodwill value is primarily driven by the expected synergies from cross-selling Novastep products to existing Enovis foot & ankle customers. The acquisition broadens our reconstructive product offerings for the foot and ankle market and expands our customer base in Europe.
On July 20, 2023, the Company completed an asset acquisition transaction with D.N.E., LLC (“DNE”) in its Reconstructive segment. DNE is a developer of a broad line of external fixation products, including circular frames, pin-to-bar frames, and mini-fixators for use in foot and ankle surgeries. The acquisition of these assets, primarily the developed technology will allow Enovis to expand its robust product portfolio for the Foot & Ankle business unit. The Company paid $28.2 million for the asset acquisition and assigned $25.8 million to intangible assets, $1.9 million to finished goods inventory and $0.5 million to property, plant and equipment. The acquisition is accounted for on a cost approach. The Consolidated Financial Statements include the financial position and results of operations from the acquisition date.
On October 5, 2023, the Company acquired a 100% interest in Precision AI Pty Ltd (“Precision AI”), a developer of surgical planning software. The transaction was accounted for as an asset acquisition. The acquisition complements the Company’s current product offerings in its Reconstructive segment with advanced planning software for shoulder surgery and opportunity to expand to additional anatomies. On the acquisition date, the Company paid $17.6 million, net of cash received and agreed to make contingent payments of approximately $12.0 million upon the successful completion of three milestones within one year of the acquisition date. The milestones are based on FDA approvals and user validation testing of the software.
In December 2023, the first milestone was achieved and the Company paid $4.2 million to the sellers. The remaining contingent amount is held in escrow by Enovis as restricted cash and presented in Other current assets in the Consolidated Balance Sheet. The Company has control over these funds and is required to authorize the transfer upon completion of the milestones. As the asset acquisition is accounted for under a cost approach, the potential additional contingent payments are not recorded until the milestones are achieved. The Consolidated Financial Statements include the assets acquired and results of operations from the acquisition date.
Restricted Cash
Cash and cash equivalents that are restricted as to withdrawal or use under the terms of certain contractual agreements are excluded from Cash and cash equivalents in the Condensed Consolidated Balance Sheets. Restricted cash is recorded as a component of Other current assets on the Condensed Consolidated Balance Sheets. The balance in restricted cash as of March 29, 2024 and December 31, 2023 is related to the acquisition of Precision AI which closed in the fourth quarter of 2023 and will be released to the seller within one year of the acquisition date upon completion of certain milestones.
The following table summarizes the Company’s cash, cash equivalents and restricted cash:
| March 29, 2024 | December 31, 2023 | |
|---|---|---|
| (In thousands) | ||
| Cash and cash equivalents | $66,267 | $36,191 |
| Restricted cash | 8,279 | 8,641 |
| Total cash and cash equivalents and restricted cash | $74,546 | $44,832 |
Investments
As of March 29, 2024, the balance of investments held by the Company without readily determinable fair values was$20.4 million. The majority of these investments are carried at cost minus impairments, if any, plus adjustments for fair value indicators from observable price changes in orderly transactions for the identical or similar investment of the same issuer. There have beenno impairments or upward adjustments in the current year or since acquisition of these investments. One investment is accounted for under the equity method of accounting and is recorded at the initial investment amount, adjusted each period for the Company’s share of the income or loss.
- Revenue
The Company provides orthopedic solutions, including products and services spanning the full continuum of patient care, from injury prevention to rehabilitation. While the Company’s sales are primarily derived from three sales channels including dealers and distributors, insurance, and direct to consumers and hospitals, substantially all of the Company’s revenue is recognized at a point in time. The Company disaggregates its revenue into the following segments:
| Three Months Ended | ||
|---|---|---|
| March 29, 2024 | March 31, 2023 | |
| (In thousands) | ||
| Prevention & Recovery: | ||
| U.S. Bracing & Support | $104,574 | $104,375 |
| U.S. Other P&R | 66,350 | 62,347 |
| International P&R | 88,089 | 84,018 |
| Total Prevention & Recovery | 259,013 | 250,740 |
| Reconstructive: | ||
| U.S. Reconstructive | 123,735 | 103,492 |
| International Reconstructive | 133,518 | 51,919 |
| Total Reconstructive | 257,253 | 155,411 |
| Total | $516,266 | $406,151 |
Given the nature of its businesses, the Company does not generally have unsatisfied performance obligations with an original contract duration of greater than one year.
The nature of the Company’s contracts gives rise to certain types of variable consideration, including rebates, implicit price concessions, and other discounts. The Company includes estimated amounts of variable consideration in the transaction price to the extent that it is probable there will not be a significant reversal of revenue.
Allowance for Credit Losses
The Company’s estimate of current expected credit losses on trade receivables considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. In calculating and applying its current expected credit losses, the Company disaggregates trade receivables into business segments due to risk characteristics unique to each segment given the individual lines of business and market. The business segments are further disaggregated based on either geography or product type. The Company uses a loss rate methodology in calculating its current expected credit losses, considering historical write-offs over a defined lookback period in deriving a historical loss rate. The expected credit loss model considers current conditions and reasonable and supportable forecasts for current and projected macroeconomic factors.
A summary of the activity in the Company’s allowance for credit losses included within Trade receivables in the Condensed Consolidated Balance Sheets is as follows:
| Three Months Ended March 29, 2024 | |||||
|---|---|---|---|---|---|
| Balance atBeginningof Period | Charged to Expense, net | Write-Offs, Deductions and Other, net | ForeignCurrencyTranslation | Balance atEnd ofPeriod | |
| (In thousands) | |||||
| Allowance for credit losses | $9,731 | $1,131 | $(940) | $(170) | $9,752 |
- Net Income (Loss) Per Share from Continuing Operations
Net income (loss) per share from continuing operations was computed using the treasury stock method as follows:
| Three Months Ended | ||
|---|---|---|
| March 29, 2024 | March 31, 2023 | |
| (In thousands, except share and per share data) | ||
| Computation of Net income (loss) per share from continuing operations - basic: | ||
| Net income (loss) from continuing operations attributable to Enovis Corporation(1) | $(71,998) | $(23,038) |
| Weighted-average shares of Common stock outstanding – basic | 54,686,775 | 54,325,396 |
| Net income (loss) per share from continuing operations – basic | $(1.32) | $(0.42) |
| Computation of Net income (loss) per share from continuing operations - diluted: | ||
| Net income (loss) from continuing operations attributable to Enovis Corporation(1) | $(71,998) | $(23,038) |
| Weighted-average shares of Common stock outstanding – basic | 54,686,775 | 54,325,396 |
| Net effect of potentially dilutive securities - stock options and restricted stock units | — | — |
| Weighted-average shares of Common stock outstanding – diluted | 54,686,775 | 54,325,396 |
| Net income (loss) per share from continuing operations – diluted | $(1.32) | $(0.42) |
(1) Net income (loss) from continuing operations attributable to Enovis Corporation for the respective periods is calculated using Net income (loss) from continuing operations less the continuing operations component of the income attributable to noncontrolling interest, net of taxes.
The following weighted average computations of potentially dilutive shares of Common stock from stock-based compensation awards were excluded from the calculation of Weighted-average shares of Common stock outstanding – diluted as inclusion would be anti-dilutive in Net income (loss) per share:
| Three Months Ended | ||
|---|---|---|
| March 29, 2024 | March 31, 2023 | |
| Weighted average computation of potentially dilutive shares of Common stock excluded from diluted computation, as inclusion would be anti-dilutive | 835,218 | 1,076,712 |
In conjunction with the Lima Acquisition, the Company agreed to a contingent issuance of 1,942,686 Contingent Acquisition Shares. The Contingent Acquisition Shares are currently expected to be issued within one year from the completion of the Lima Acquisition upon the non-occurrence of certain future events, in each case subject to certain adjustments and conditions as provided for in the purchase agreement. The Contingent Acquisition Shares are only to be included in the weighted-average calculation of basic shares when there are no circumstances the shares would not be issued. The Contingent Acquisition Shares are only to be included in the weighted-average calculation of diluted shares when the conditions are satisfied. As such, the shares have been excluded from the calculation of basic and diluted weighted-average shares, respectively.
- Income Taxes
| Three Months Ended | ||
|---|---|---|
| March 29, 2024 | March 31, 2023 | |
| (In thousands) | ||
| Income (loss) from continuing operations before income taxes | $(79,245) | $(29,959) |
| Income tax expense (benefit) | $(7,404) | $(7,113) |
| Effective tax rate: | 9.3% | 23.7% |
The effective tax rate for the three months ended March 29, 2024 was lower than the 2024 federal statutory rate of 21% primarily due to an increase in valuation allowance on interest limitation carryforwards, non-deductible expenses and U.S. taxation on international operations. This was partially offset by tax credits for research and development and non-U.S. income taxed at lower rates.
The effective tax rate for the three months ended March 31, 2023 was higher than the 2023 U.S. federal statutory rate of 21% primarily due to non-U.S. income being taxed at lower rates, the release of a valuation allowance on non-U.S. attributes, and tax credits for research and development. This was partially offset by other non-deductible expenses and the U.S. taxation on international operations.
- Equity
Share Repurchase Program
In 2018, the Company’s Board of Directors authorized the repurchase of shares of the Company’s Common stock from time-to-time on the open market or in privately negotiated transactions. No repurchases of the Company’s Common stock have been made under this plan since the third quarter of 2018. As of March 29, 2024, the remaining stock repurchase authorization provided by the Board of Directors was $100 million. The timing, amount and method of shares repurchased is determined by management based on its evaluation of market conditions and other factors. There is no term associated with the remaining repurchase authorization.
Accumulated Other Comprehensive Income (Loss)
The following tables present the changes in the balances of each component of Accumulated other comprehensive income (loss) including reclassifications out of Accumulated other comprehensive loss for the three months ended March 29, 2024 and March 31, 2023. All amounts are presented net of tax and noncontrolling interest, if any.
| Accumulated Other Comprehensive Loss Components | ||||
|---|---|---|---|---|
| Net Unrecognized Pension Benefit Cost | Foreign Currency Translation Adjustment | Unrealized Gain (Loss) on Hedging Activities | Total | |
| (In thousands) | ||||
| Balance at January 1, 2024 | $5,008 | $(2,016) | $(27,873) | $(24,881) |
| Other comprehensive income (loss) before reclassifications: | ||||
| Foreign currency translation adjustment | (396) | (65,043) | — | (65,439) |
| Gain on net investment hedges | — | — | 24,791 | 24,791 |
| Other comprehensive income (loss) before reclassifications | (396) | (65,043) | 24,791 | (40,648) |
| Amounts reclassified from Accumulated other comprehensive income (loss) | (35) | — | 186 | 151 |
| Net Other comprehensive income (loss) | (431) | (65,043) | 24,977 | (40,497) |
| Balance at March 29, 2024 | $4,577 | $(67,059) | $(2,896) | $(65,378) |
| Accumulated Other Comprehensive Loss Components | |||
|---|---|---|---|
| Net Unrecognized Pension Benefit Cost | Foreign Currency Translation Adjustment | Total | |
| (In thousands) | |||
| Balance at January 1, 2023 | $12,207 | $(65,637) | $(53,430) |
| Other comprehensive income (loss) before reclassifications: | |||
| Foreign currency translation adjustment | 180 | 10,380 | 10,560 |
| Other comprehensive income (loss) before reclassifications | 180 | 10,380 | 10,560 |
| Amounts reclassified from Accumulated other comprehensive loss | — | — | — |
| Net Other comprehensive income (loss) | 180 | 10,380 | 10,560 |
| Balance at March 31, 2023 | $12,387 | $(55,257) | $(42,870) |
- Inventories, Net
Inventories, net consisted of the following:
| March 29, 2024 | December 31, 2023 | |
|---|---|---|
| (In thousands) | ||
| Raw materials | $97,147 | $88,129 |
| Work in process | 51,826 | 39,310 |
| Finished goods | 528,675 | 406,931 |
| 677,648 | 534,370 | |
| Less: Allowance for excess, slow-moving and obsolete inventory | (91,646) | (65,538) |
| $586,002 | $468,832 | |
- Debt
Long-term debt consisted of the following:
| March 29, 2024 | December 31, 2023 | |
|---|---|---|
| (In thousands) | ||
| Term loan | $391,449 | $— |
| Senior unsecured convertible notes | 446,878 | 446,164 |
| Revolving credit facilities and other | 500,237 | 20,000 |
| Total debt | 1,338,564 | 466,164 |
| Less: current portion | (20,101) | — |
| Long-term debt | $1,318,463 | $466,164 |
Enovis Term Loan and Revolving Credit Facility
On April 4, 2022, the Company entered into a credit agreement (the “Enovis Credit Agreement”), consisting of a $900 million revolving credit facility (the “Revolver”) with an April 4, 2027 maturity date and an initial term loan in the aggregate principal amount of $450 million (the “Enovis Term Loan”) which was fully extinguished during the first quarter of 2023. The Revolver contains a $50 million swing line loan sub-facility. Certain U.S. subsidiaries of the Company guarantee the obligations under the Enovis Credit Agreement. The agreement was amended on October 23, 2023, in conjunction with the financing of the Lima Acquisition as further discussed below.
The Enovis Credit Agreement, as amended, contains customary covenants limiting the ability of the Company and its subsidiaries to, among other things, incur debt or liens, merge or consolidate with others, dispose of assets, make investments, or pay dividends. In addition, the Enovis Credit Agreement contains financial covenants requiring the Company to maintain (i) a maximum senior secured leverage ratio of not more than 3.75:1.00 stepping down to 3.50:1.00 for the fiscal quarter ending
June 30, 2024 and thereafter, and (ii) a minimum interest coverage ratio of 3.00:1:00. The Enovis Credit Agreement contains various events of default (including failure to comply with the covenants under the Enovis Credit Agreement and related agreements), and upon an event of default the lenders may, subject to various customary cure rights, require the immediate payment of all amounts outstanding under the Enovis Credit Agreement. As of March 29, 2024, the Company was in compliance with the covenants under the Enovis Credit Agreement.
As of March 29, 2024, the weighted-average interest rate of borrowings under the Enovis Credit Agreement was 6.06%, excluding accretion of original issue discount and deferred financing fees, and there was $400 million available on the Revolver.
Financing for Lima Acquisition
On October 23, 2023 the Company entered into an amendment to the Enovis Credit Agreement (the “Amendment”), which provided for a new term loan commitment in the aggregate amount of $400 million. The term loan facility extended to the Company under the Amendment was funded on January 3, 2024, the date the Lima Acquisition was consummated. The term loan requires quarterly principal repayments at 1.25% of the initial aggregate principal amount, which is $5 million each quarter, and matures on April 4, 2027 (the “2024 Term Loan”).
Pursuant to the Amendment, effective as of the date of consummation of the Lima Acquisition, (i) all facilities under the Enovis Credit Agreement (including the 2024 Term Loan) became secured by certain personal property of the Company and certain of its subsidiaries, subject to limitations and exclusions; (ii) the financial covenant under the Enovis Credit Agreement was adjusted to a new senior secured leverage ratio (as disclosed above); (iii) certain changes to the negative covenants became effective (including restrictions on repayments of junior financing and amendments to junior financing documents); and (iv) certain additional changes were implemented (including the removal of the guaranty fallaway provision).
On October 24, 2023, the Company issued $460 million aggregate principal amount of senior unsecured convertible notes in a private placement pursuant to Rule 144A (the “2028 Notes”). The 2028 Notes have an interest rate of 3.875%, payable semiannually in arrears on April 15 and October 15 of each year, beginning April 15, 2024 and will mature on October 15, 2028 unless earlier repurchased, redeemed, or converted. The effective interest rate on the 2028 Notes is 4.5%. For the three months ended March 29, 2024, the total interest expense was $5.1 million, including $4.4 million based upon the coupon rate and $0.7 million from accretion of the discount.
Holders may convert their 2028 Notes under the following conditions at any time prior to the close of business on the business day immediately preceding April 15, 2028 in multiples of $1,000 principal amount, only under the following circumstances: (i) during any calendar quarter commencing after the calendar quarter ending on December 31, 2023 (and only during such calendar quarter), if the last reported sale price of the Company’s common stock for at least 20 trading days (whether or not consecutive) during the period of 30 consecutive trading days ending on, and including, the last trading day of the immediately preceding calendar quarter is greater than or equal to 130% of the conversion price on each applicable trading day; (ii) during thefive business day period after anyfive consecutive trading day period (the “measurement period”) in which the “trading price” per $1,000 principal amount of 2028 Notes, as determined following a request by a holder of 2028 Notes in accordance with the procedures described below, for each trading day of the measurement period was less than 98% of the product of the last reported sale price of the Company’s common stock and the conversion rate on each such trading day; (iii) if the Company calls any or all of the 2028 Notes for redemption, at any time prior to the close of business on the second scheduled trading day immediately preceding the redemption date; or (iv) upon the occurrence of specified corporate events as described in the indenture governing the 2028 Notes.
In addition, holders may convert their 2028 Notes, in multiples of $1,000 principal amount, at their option at any time beginning on or after April 15, 2028 until the close of business on the second scheduled trading day immediately preceding the maturity date, regardless of the foregoing circumstances. The conversion rate is 17.1474 shares of common stock per $1,000 principal amount of 2028 Notes (equivalent to an initial conversion price of approximately $58.32 per share of common stock), subject to adjustment upon the occurrence of certain specified events as set forth in the indenture governing the 2028 Notes. Upon conversion, the Company will pay cash up to the aggregate principal amount of the 2028 Notes to be converted and pay or deliver, as the case may be, cash, shares of common stock or a combination of cash and shares of common stock, at its election, in respect of the remainder.
On October 24, 2023, the Company also entered into privately negotiated capped call transactions with certain of the initial purchasers of the 2028 Notes and paid $62 million to the counterparties. The capped call transactions are intended generally to mitigate potential dilution to the Company’s common stock upon conversion of any Notes and/or offset any cash payments the Company is required to make in excess of the principal amount of converted Notes, as the case may be, with such reduction and/or offset subject to a cap. If, however, the market price per share of common stock exceeds $89.72, the initial cap price of the capped call transactions, there would be a dilutive effect and/or no offset of any cash payments, in each case, attributable to the amount by which the market price of the common stock exceeds the cap price. The capped call payment was classified as equity since it meets the derivative scope exception included in ASC 815 Derivative and Hedging.
Other Indebtedness
In addition to the debt agreements discussed above, the Company is party to overdraft facilities with a borrowing capacity of$30.0 million. Total letters of credit and surety bonds of $32.8 million were outstanding as of March 29, 2024.
Deferred Financing Fees
The Company has $3.2 million in deferred financing fees included in Other assetsas of March 29, 2024. As of March 29, 2024, the Company has $16.7 million of original issue discount fees and other issuance costs included as a reduction of Long-term debt related to the 2024 Term Loan and the 2028 Notes.
- Accrued Liabilities
Accrued liabilities in the Condensed Consolidated Balance Sheets consisted of the following:
| March 29, 2024 | December 31, 2023 | |
|---|---|---|
| (In thousands) | ||
| Contingent consideration - current portion | $127,903 | $5,972 |
| Accrued compensation and related benefits | 75,320 | 70,979 |
| Lease liability - current portion | 23,176 | 21,568 |
| Accrued third-party commissions | 21,036 | 28,539 |
| Accrued taxes | 14,997 | 14,384 |
| Accrued professional fees | 11,174 | 13,037 |
| Accrued rebates | 9,057 | 14,464 |
| Accrued interest | 8,640 | 3,765 |
| Accrued royalties | 6,585 | 6,944 |
| Accrued freight | 4,541 | 3,909 |
| Accrued restructuring liability | 5,586 | 2,276 |
| Customer advances and billings in excess of costs incurred | 3,654 | 2,953 |
| Warranty liability | 2,951 | 2,959 |
| Other | 58,663 | 45,383 |
| $373,283 | $237,132 | |
Accrued Restructuring Liability
The Company’s restructuring programs include a series of actions to reduce the structural costs of the Company. A summary of the activity in the Company’s restructuring liability included in Accrued liabilities in the Condensed Consolidated Balance Sheets is as follows:
| Three Months Ended March 29, 2024 | |||||
|---|---|---|---|---|---|
| Balance at Beginning of Period · Provisions · Payments · Balance at End of Period | |||||
| (In thousands) | |||||
| Restructuring and other charges: | |||||
| Termination benefits(1) | $2,195 | $5,776 | $(2,467) | $5,504 | |
| Facility closure costs and other(2) | 81 | 1,835 | (1,834) | 82 | |
| Total | $2,276 | 7,611 | $(4,301) | $5,586 | |
| Non-cash charges(2) | 5,300 | ||||
| Total Provisions(3) | $12,911 | ||||
(1)Includes severance and other termination benefits, including outplacement services.
(2)Includes the cost of relocating associates, relocating equipment, lease termination expense and other costs in connection with the closure and optimization of facilities, site cost structures, and product lines.
(3) For the three months ended March 29, 2024, $7.8 million and $5.1 million of the Company’s total provisions were related to the Prevention & Recovery and Reconstructive segments, respectively.
- Financial Instruments and Fair Value Measurements
The Company utilizes fair value measurement guidance prescribed by accounting standards to value its financial instruments. The guidance establishes a fair value hierarchy based on the inputs used to measure fair value. This hierarchy prioritizes the inputs into three broad levels as follows:
Level One: Inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets.
Level Two: Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level Three: Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.
The carrying values of financial instruments, including trade receivables, other receivables and accounts payable, approximate their fair values due to their short-term maturities. The carrying value of the Company’s term loan and revolving credit facility debt, which bears a variable interest rate indexed to the Secured Overnight Financing Rate (SOFR), approximates fair value as it reprices when market interest rates change. The estimated fair value of the Company’s total debt, including the 2024 Term Loan and the Revolver, was $1,489.9 million and $573.2 million as of March 29, 2024 and December 31, 2023, respectively, based on current interest rates for similar types of borrowings, a Level Two valuation in the fair value hierarchy. The estimated fair values may not represent actual values of the financial instruments that could be realized as of the balance sheet date or that will be realized in the future.
As of March 29, 2024, the Company held $23.1 million in Level Three liabilities arising from contingent consideration related to acquisitions that may settle in cash. The fair value of the contingent consideration liabilities is determined using unobservable inputs and the inputs vary based on the nature of the purchase agreements. These inputs can include the estimated amount and timing of projected cash flows, the risk-adjusted discount rate used to present value the projected cash flows, and the probability of the acquired company attaining certain targets stated within the purchase agreements. A change in these unobservable inputs to a different amount might result in a significantly higher or lower fair value measurement at the reporting date due to the nature of uncertainty inherent to the estimates. During the three months ended March 29, 2024, the Company recorded a reduction in contingent consideration due to a payment of $3.0 million and effect of foreign currency.
The gross range of outcomes for contingent consideration arrangements that have a fixed limit on the maximum payout iszero to $10.1 million. There isone contingent consideration arrangement remaining that has no limit and is based on a percentage of sales in excess of a benchmark over afive-year period.
Additionally, in conjunction with the Lima Acquisition, the Company agreed to a contingent issuance of 1,942,686 shares Contingent Acquisition Shares, as determined based upon a €100 million value divided by the thirty-day volume weighted average price of Enovis common stock as of the close of business on September 21, 2023. The Contingent Acquisition Shares are expected to be issued within one year from the completion of the Lima Acquisition in two equal tranches within six and twelve months of the acquisition date upon the non-occurrence of certain future events, in each case subject to certain adjustments and conditions as provided for in the purchase agreement. The initial fair value of the Contingent Acquisition Shares at closing was $107.9 million based on the Enovis share price at the close of business on January 3, 2024. The Contingent Acquisition Shares liability, recorded in Accrued liabilities, will be adjusted to fair value each reporting period with the adjustment reflected in Other income (expense), net in the Condensed Consolidated Statement of Operations. The fair value of the Contingent Acquisition Shares liability is Level One in the fair value hierarchy as it is determined using the quoted market prices.
There were no transfers in or out of Level One, Two or Three during the three months ended March 29, 2024.
| Total Contingent Consideration Rollforward | |||||||
|---|---|---|---|---|---|---|---|
| Beginning Balance | Additions | Charges | Interest | Payments | Foreign Exchange | Ending Balance | |
| (In thousands) | |||||||
| Contingent Consideration - Level One | $— | $107,877 | $13,443 | $— | $— | $— | $121,320 |
| Contingent Consideration - Level Three | 26,026 | 650 | — | — | (3,000) | (571) | 23,105 |
| Total Contingent Consideration | $26,026 | $108,527 | $13,443 | $— | $(3,000) | $(571) | $144,425 |
Deferred Compensation Plans
The Company maintains deferred compensation plans for the benefit of certain employees and non-executive officers. As of March 29, 2024 and December 31, 2023 the fair value of these plans were $16.3 million and $14.4 million, respectively. These plans are deemed to be Level Two within the fair value hierarchy.
Forward Currency Contracts
The Company’s objective in using forward currency contracts is to add stability to the Company’s earnings and to protect the U.S. Dollar value of forecasted transactions. To accomplish this objective, the Company has entered into forward currency contract agreements between the U.S. Dollar and the Mexican Peso as part of its risk management strategy. These forward currency contract agreements are designated and qualify as cash flow hedges.
The gain or loss on a derivative instrument designated as a cash flow hedge is recorded in Unrealized gain (loss) on hedging activities, net of tax within the Company’s unaudited Condensed Consolidated Statements of Comprehensive Income (Loss) until the underlying third party transaction occurs. When the underlying third-party transaction occurs, the Company recognizes the gain or loss in earnings within Cost of Sales in its unaudited Condensed Consolidated Statements of Operations. The contracts are recorded at fair value and deemed to be Level Two in the fair value hierarchy.
At March 29, 2024, the Company’s forward currency contracts have a Mexican Peso notional amount of approximately $630.0 million and a U.S. Dollar aggregate notional amount of $35.9 million. During the three months ended March 29, 2024, the Company recognized a realized gain of $0.1 million on its Condensed Consolidated Statements of Operations related to its forward currency contracts designated as cash flow hedges. There wasnothing recognized in the first quarter of 2023 as the Mexican Peso forward currency program was established in the second quarter of 2023.
Net Investment Hedges
On April 18, 2023, the Company entered into cross-currency swap agreements to hedge its net investment in its Swiss Franc-denominated subsidiaries against adverse movements in exchange rates between the U.S. Dollar and the Swiss Franc. These swap agreements are designated and qualify as net investment hedges. These contracts have a Swiss Franc notional amount of approximately ₣403 million and a U.S. Dollar aggregate notional amount of $450 million at March 29, 2024.
Cross-currency swaps involve the receipt of functional-currency fixed-rate amounts from a counterparty in exchange for the Company making foreign-currency fixed-rate payments over the life of the agreement. For derivatives designated as net investment hedges, the gain or loss on the derivative is reported in the Condensed Consolidated Balance Sheet as part of Accumulated other comprehensive income (loss) and in the Company’s Condensed Consolidated Statements of Comprehensive Income (Loss) as part of the foreign currency translation adjustment. Amounts are reclassified out of Accumulated other comprehensive income (loss) into earnings when the hedged net investment is either sold or substantially liquidated.
During the three months ended March 29, 2024, the Company received interest income on its cross-currency swap derivatives of $2.6 million which is included within Interest expense, net in the Condensed Consolidated Statements of Operations.
The following table presents the effect of the Company’s designated hedging instruments on Accumulated other comprehensive income (loss) for the three months ended March 29, 2024 and 2023:
| Three Months Ended | ||
|---|---|---|
| March 29, 2024 | March 31, 2023 | |
| (In thousands) | ||
| Gain (loss) on cross-currency swaps | $31,391 | $— |
| Gain (loss) on forward currency contracts | 1,345 | — |
| $32,736 | $— | |
Non-Designated Hedging Instruments
The Company also used non-designated forward currency contracts for the purpose of managing its exposure to currency exchange rate risk related to the Euro-denominated purchase price of the Lima Acquisition which closed in January 2024. During the first quarter of 2024, the Company recorded a loss of $11.1 million on its Consolidated Statements of Operations related to the exchange rate movements since December 31, 2023. The loss is recorded in Other (income) expense, net on the Condensed Consolidated Statements of Operations. From inception of the forward contracts on October 4, 2023 through the closing of the Lima Acquisition, the foreign currency forward contracts settled in an overall realized gain position of $13.4 million.
The following table presents the fair value of the Company’s derivative financial instruments as well as their classification on the Condensed Consolidated Balance Sheets as of March 29, 2024 and December 31, 2023:
| (In thousands) | Location on Unaudited Consolidated Balance Sheets (1) | March 29, 2024 | December 31, 2023 |
|---|---|---|---|
| Derivative Assets | |||
| Designated Hedging Instruments | |||
| Forward currency contracts | Other current assets | $1,102 | $432 |
| Cross-currency swaps | Other current assets | 7,647 | 10,061 |
| 8,749 | 10,493 | ||
| Non-Designated Hedging Instruments | |||
| Forward currency contracts | Other current assets | — | 24,311 |
| Total Derivative Assets | $8,749 | $34,804 | |
| Derivative Liabilities | |||
| Designated Hedging Instruments | |||
| Forward currency contracts | Accrued liabilities | $— | $278 |
| Cross-currency swaps | Other long-term liabilities | 13,149 | 46,953 |
| Total Derivative Liabilities | $13,149 | $47,231 | |
(1)The Company classifies derivative assets and liabilities as current when the settlement date of the contract is one year or less.
- Commitments and Contingencies
The Company is involved in various pending legal, regulatory, and other proceedings arising out of the ordinary course of the Company’s business. None of these proceedings are expected to have a material adverse effect on the financial condition, results of operations or cash flow of the Company. With respect to these proceedings, management of the Company believes that either it will prevail, has adequate insurance coverage or has established appropriate accruals to cover potential liabilities. Legal costs related to proceedings or claims are recorded as incurred. Other costs that management estimates may be paid related to the claims are accrued when the liability is considered probable and the amount can be reasonably estimated. There can be no assurance, however, as to the ultimate outcome of any of these matters, and if all or substantially all of these proceedings were to be determined adverse to the Company, there could be a material adverse effect on the financial condition, results of operations or cash flow of the Company.
For further description of the Company’s litigation and contingencies, reference is made to Note 18, “Commitments and Contingencies” in the Notes to Consolidated Financial Statements in the Company’s 2023 Form 10-K.
- Segment Information
The Company conducts its continuing operations through the Prevention & Recovery and Reconstructive operating segments, which also represent the Company’s reportable segments.
P&R- a leader in orthopedic solutions and recovery sciences, providing devices, software, and services across the patient care continuum from injury prevention to rehabilitation after surgery, injury, or from degenerative disease.
Recon- an innovation market-leader positioned in the fast-growing surgical implant business, offering a comprehensive suite of reconstructive joint products for the hip, knee, shoulder, elbow, foot, ankle, and finger and surgical productivity tools.
The Company’s management, including the chief operating decision maker, evaluates the operating results of each of its reportable segments based upon Net sales and Adjusted EBITDA, which excludes the effect of Other (income) expense, net, non-operating (gain) loss on investments, debt extinguishment charges, interest expense, net, restructuring and certain other charges, Medical Device Regulation (MDR) and other costs, strategic transaction costs, stock-based compensation, depreciation and other amortization, acquisition-related intangible asset amortization, insurance settlement loss (gain), and inventory step-up charges from the results of the Company’s operating segments.
The Company’s segment results were as follows:
| Three Months Ended | ||
|---|---|---|
| March 29, 2024 | March 31, 2023 | |
| (In thousands) | ||
| Net sales: | ||
| Prevention & Recovery | $259,013 | $250,740 |
| Reconstructive | 257,253 | 155,411 |
| $516,266 | $406,151 | |
| Segment Adjusted EBITDA (1): | ||
| Prevention & Recovery | $27,923 | $25,695 |
| Reconstructive | 55,311 | 30,716 |
| $83,234 | $56,411 | |
(1)The following is a reconciliation of Income (loss) from continuing operations before income taxes to Adjusted EBITDA:
| Three Months Ended | ||
|---|---|---|
| March 29, 2024 | March 31, 2023 | |
| (In thousands) | ||
| Income (loss) from continuing operations before income taxes (GAAP) | $(79,245) | $(29,959) |
| Restructuring and other charges (1) | 12,911 | 2,936 |
| MDR and other costs (2) | 4,918 | 7,796 |
| Strategic transaction costs | 20,837 | 11,629 |
| Stock-based compensation | 6,400 | 6,908 |
| Depreciation and other amortization | 27,173 | 19,951 |
| Amortization of acquired intangibles | 40,931 | 32,040 |
| Inventory step-up | 5,077 | 119 |
| Interest expense, net | 19,996 | 5,652 |
| Other (income) expense, net | 24,235 | (661) |
| Adjusted EBITDA (non-GAAP) | $83,234 | $56,411 |
(1) Restructuring and other charges includes $0.3 million of expense classified as Cost of sales on the Company’s Condensed Consolidated Statements of Operations for the three months ended March 31, 2023.
(2) Primarily related to costs specific to compliance with medical device reporting regulations and other requirements of the European Union Medical Devices Regulation. These costs are classified as Selling, general and administrative expense on our Condensed Consolidated Statements of Operations.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.