
| England and Wales | 001-37599 | 98-1268150 | ||||||||||||
| (State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
||||||||||||
| Title of each class | Trading Symbol(s) | Name on each exchange on which registered | ||||||
| Ordinary Shares - £1.00 par value per share | LIVN | NASDAQ Global Market | ||||||
| Emerging growth company | ☐ | |||||||
| ☐ | ||||||||
| Exhibit | Description | |||||||
| 99.1 | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
| LivaNova PLC | |||||
| Date: November 2, 2022 | By: /s/ Keyna Skeffington |
||||
| Name: Keyna Skeffington | |||||
| Title: Senior Vice President & General Counsel | |||||
| Three Months Ended September 30, |
% Change | Constant-Currency % Change |
||||||||||||||||||||||||
| 2022 | 2021 | |||||||||||||||||||||||||
| Cardiopulmonary | $121.0 | $123.2 | (1.8) | % | 6.6 | % | ||||||||||||||||||||
| Neuromodulation | 121.8 | 113.3 | 7.5 | % | 10.4 | % | ||||||||||||||||||||
| Advanced Circulatory Support | 8.6 | 15.4 | (43.9) | % | (43.8) | % | ||||||||||||||||||||
| Other | 1.2 | 1.3 | (9.2) | % | 5.0 | % | ||||||||||||||||||||
| Total Net Revenue | $252.6 | $253.2 | (0.2) | % | 5.2 | % | ||||||||||||||||||||
| LIVANOVA PLC | |||||||||||||||||||||||||||||
| NET REVENUE | |||||||||||||||||||||||||||||
| (U.S. dollars in millions) | |||||||||||||||||||||||||||||
| Three Months Ended September 30, | |||||||||||||||||||||||||||||
| 2022 | 2021 | % Change at Actual Currency Rates |
% Change at Constant-Currency Rates (1) |
||||||||||||||||||||||||||
| Cardiopulmonary | |||||||||||||||||||||||||||||
| US | $38.5 | $40.1 | (4.2) | % | (4.2) | % | |||||||||||||||||||||||
| Europe | 28.8 | 32.9 | (12.5) | % | 2.8 | % | |||||||||||||||||||||||
| Rest of World | 53.7 | 50.2 | 6.9 | % | 17.7 | % | |||||||||||||||||||||||
| Total | 121.0 | 123.2 | (1.8) | % | 6.6 | % | |||||||||||||||||||||||
| Neuromodulation | |||||||||||||||||||||||||||||
| US | 96.5 | 88.7 | 8.8 | % | 8.8 | % | |||||||||||||||||||||||
| Europe | 11.1 | 12.5 | (11.1) | % | 4.8 | % | |||||||||||||||||||||||
| Rest of World | 14.2 | 12.0 | 17.9 | % | 28.5 | % | |||||||||||||||||||||||
| Total | 121.8 | 113.3 | 7.5 | % | 10.4 | % | |||||||||||||||||||||||
| Advanced Circulatory Support | |||||||||||||||||||||||||||||
| US | 8.4 | 14.9 | (43.5) | % | (43.5) | % | |||||||||||||||||||||||
| Europe | 0.1 | 0.4 | NM | NM | |||||||||||||||||||||||||
| Rest of World | 0.1 | 0.1 | NM | NM | |||||||||||||||||||||||||
| Total | 8.6 | 15.4 | (43.9) | % | (43.8) | % | |||||||||||||||||||||||
| Other | |||||||||||||||||||||||||||||
| US | — | — | — | % | — | % | |||||||||||||||||||||||
| Europe | — | — | — | % | — | % | |||||||||||||||||||||||
| Rest of World | 1.2 | 1.3 | (9.2) | % | 5.0 | % | |||||||||||||||||||||||
| Total | 1.2 | 1.3 | (9.2) | % | 5.0 | % | |||||||||||||||||||||||
| Totals | |||||||||||||||||||||||||||||
| US | 143.4 | 143.8 | (0.3) | % | (0.3) | % | |||||||||||||||||||||||
Europe (2) |
40.0 | 45.7 | (12.5) | % | 2.8 | % | |||||||||||||||||||||||
| Rest of World | 69.2 | 63.7 | 8.6 | % | 19.4 | % | |||||||||||||||||||||||
| Total | $252.6 | $253.2 | (0.2) | % | 5.2 | % | |||||||||||||||||||||||
| (1) | Constant-currency growth, a non-GAAP financial measure, measures the change in revenue between current and prior-year periods using average exchange rates in effect during the applicable prior-year period. | ||||||||||||||||||||||||||||
| (2) | Europe revenue includes those countries in which we have a direct sales presence, whereas European countries in which we sell through distributors are included in “Rest of World.” |
||||||||||||||||||||||||||||
| NM | Indicates that variance as a percentage is not meaningful. | ||||||||||||||||||||||||||||
| * | The revenue results presented are unaudited. Numbers may not add precisely due to rounding. | ||||||||||||||||||||||||||||
| LIVANOVA PLC | |||||||||||||||||||||||||||||
| NET REVENUE | |||||||||||||||||||||||||||||
| (U.S. dollars in millions) | |||||||||||||||||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||||||||
| 2022 | 2021 | % Change at Actual Currency Rates |
% Change at Constant-Currency Rates (1) |
||||||||||||||||||||||||||
| Cardiopulmonary | |||||||||||||||||||||||||||||
| US | $114.4 | $113.3 | 1.0 | % | 1.0 | % | |||||||||||||||||||||||
| Europe | 94.0 | 98.6 | (4.7) | % | 7.1 | % | |||||||||||||||||||||||
| Rest of World | 155.4 | 137.9 | 12.7 | % | 22.0 | % | |||||||||||||||||||||||
| Total | 363.9 | 349.8 | 4.0 | % | 11.0 | % | |||||||||||||||||||||||
| Neuromodulation | |||||||||||||||||||||||||||||
| US | 275.1 | 262.8 | 4.7 | % | 4.7 | % | |||||||||||||||||||||||
| Europe | 37.3 | 38.8 | (3.9) | % | 7.9 | % | |||||||||||||||||||||||
| Rest of World | 37.4 | 33.0 | 13.3 | % | 21.0 | % | |||||||||||||||||||||||
| Total | 349.9 | 334.6 | 4.6 | % | 6.7 | % | |||||||||||||||||||||||
| Advanced Circulatory Support | |||||||||||||||||||||||||||||
| US | 28.2 | 40.4 | (30.3) | % | (30.3) | % | |||||||||||||||||||||||
| Europe | 1.2 | 0.8 | NM | NM | |||||||||||||||||||||||||
| Rest of World | 0.3 | 0.5 | NM | NM | |||||||||||||||||||||||||
| Total | 29.7 | 41.7 | (28.8) | % | (28.5) | % | |||||||||||||||||||||||
| Other | |||||||||||||||||||||||||||||
| US | — | 4.9 | (100.0 | %) | (100.0) | % | |||||||||||||||||||||||
| Europe | — | 14.4 | (100.0 | %) | (100.0) | % | |||||||||||||||||||||||
| Rest of World | 3.5 | 19.8 | (82.1) | % | (79.8) | % | |||||||||||||||||||||||
| Total | 3.5 | 39.2 | (90.9) | % | (89.8) | % | |||||||||||||||||||||||
| Totals | |||||||||||||||||||||||||||||
| US | 417.8 | 421.5 | (0.9) | % | (0.9) | % | |||||||||||||||||||||||
Europe (2) |
132.5 | 152.6 | (13.2) | % | (2.5) | % | |||||||||||||||||||||||
| Rest of World | 196.7 | 191.3 | 2.8 | % | 11.1 | % | |||||||||||||||||||||||
| Total | 746.9 | 765.3 | (2.4) | % | 1.8 | % | |||||||||||||||||||||||
Less: Heart Valves(3) |
— | 36.2 | |||||||||||||||||||||||||||
| Total, Excluding Heart Valves | $746.9 | $729.1 | 2.4 | % | 6.9 | % | |||||||||||||||||||||||
| (1) | Constant-currency growth, a non-GAAP financial measure, measures the change in revenue between current and prior-year periods using average exchange rates in effect during the applicable prior-year period. | ||||||||||||||||||||||||||||
| (2) | Europe revenue includes those countries in which we have a direct sales presence, whereas European countries in which we sell through distributors are included in “Rest of World.” |
||||||||||||||||||||||||||||
| (3) | Other for the nine-month period ended September 30, 2021 includes net revenue of the Heart Valves business, which was divested effective June 1, 2021. | ||||||||||||||||||||||||||||
| NM | Indicates that variance as a percentage is not meaningful. | ||||||||||||||||||||||||||||
| * | The revenue results presented are unaudited. Numbers may not add precisely due to rounding. | ||||||||||||||||||||||||||||
| LIVANOVA PLC AND SUBSIDIARIES | ||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED | ||||||||||||||||||||
| (U.S. dollars in millions, except per share amounts) | ||||||||||||||||||||
| Three Months Ended September 30, | ||||||||||||||||||||
| 2022 | 2021 | % Change | ||||||||||||||||||
| Net revenue | $252.6 | $253.2 | ||||||||||||||||||
| Cost of sales | 81.7 | 84.6 | ||||||||||||||||||
| Gross profit | 170.9 | 168.7 | 1.3 | % | ||||||||||||||||
| Operating expenses: | ||||||||||||||||||||
| Selling, general and administrative | 114.6 | 109.0 | ||||||||||||||||||
| Research and development | 35.7 | 42.1 | ||||||||||||||||||
| Impairment of goodwill | 129.4 | — | ||||||||||||||||||
| Other operating expenses | 23.1 | 1.1 | ||||||||||||||||||
| Operating (loss) income | (132.0) | 16.4 | (903.6) | % | ||||||||||||||||
| Interest expense | (12.7) | (11.4) | ||||||||||||||||||
| Loss on debt extinguishment | — | (60.2) | ||||||||||||||||||
| Foreign exchange and other income/(expense) | 38.5 | 13.6 | ||||||||||||||||||
| Loss before tax | (106.1) | (41.6) | 155.3 | % | ||||||||||||||||
| Income tax expense | 1.3 | 1.9 | ||||||||||||||||||
| Income from equity method investments | 0.1 | — | ||||||||||||||||||
| Net loss | ($107.3) | ($43.4) | 147.1 | % | ||||||||||||||||
| Basic loss per share | ($2.01) | ($0.84) | ||||||||||||||||||
| Diluted loss per share | ($2.01) | ($0.84) | ||||||||||||||||||
| Weighted average common shares outstanding: | ||||||||||||||||||||
| Basic | 53.5 | 51.6 | ||||||||||||||||||
| Diluted | 53.5 | 51.6 | ||||||||||||||||||
* Numbers may not add precisely due to rounding. |
||||||||||||||||||||
| Adjusted Financial Measures (U.S. dollars in millions, except per share amounts) | |||||||||||||||||||||||
| Three Months Ended September 30, | |||||||||||||||||||||||
| 2022 | 2021 | % Change (1) |
|||||||||||||||||||||
Adjusted SG&A (1) |
$98.5 | $92.6 | 6.3 | % | |||||||||||||||||||
Adjusted R&D (1) |
41.5 | 37.4 | 11.0 | % | |||||||||||||||||||
Adjusted operating income (1) |
36.6 | 46.5 | (21.2) | % | |||||||||||||||||||
Adjusted net income (1) |
31.0 | 34.7 | (10.7) | % | |||||||||||||||||||
Adjusted diluted earnings per share (1) |
$0.58 | $0.66 | (13.1) | % | |||||||||||||||||||
| (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. |
||||||||||||||||||||||
| Statistics (as a % of net revenue, except for income tax rate) | |||||||||||||||||||||||||||||
| GAAP Three Months Ended September 30, | Adjusted (1) Three Months Ended September 30, |
||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
| Gross profit | 67.7 | % | 66.6 | % | 69.9 | % | 70.1 | % | |||||||||||||||||||||
| SG&A | 45.4 | % | 43.1 | % | 39.0 | % | 36.6 | % | |||||||||||||||||||||
| R&D | 14.1 | % | 16.6 | % | 16.4 | % | 14.8 | % | |||||||||||||||||||||
| Operating (loss) income | (52.2) | % | 6.5 | % | 14.5 | % | 18.4 | % | |||||||||||||||||||||
| Net (loss) income | (42.5) | % | (17.2) | % | 12.3 | % | 13.7 | % | |||||||||||||||||||||
| Income tax rate | (1.2) | % | (4.5) | % | 8.3 | % | 9.9 | % | |||||||||||||||||||||
| (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. |
||||||||||||||||||||||||||||
| LIVANOVA PLC AND SUBSIDIARIES | ||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED | ||||||||||||||||||||
| (U.S. dollars in millions, except per share amounts) | ||||||||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||||||
| 2022 | 2021 | % Change | ||||||||||||||||||
| Net revenue | $746.9 | $765.3 | ||||||||||||||||||
| Cost of sales | 223.2 | 261.0 | ||||||||||||||||||
| Gross profit | 523.7 | 504.4 | 3.8 | % | ||||||||||||||||
| Operating expenses: | ||||||||||||||||||||
| Selling, general and administrative | 349.6 | 347.5 | ||||||||||||||||||
| Research and development | 110.9 | 139.3 | ||||||||||||||||||
| Impairment of goodwill | 129.4 | — | ||||||||||||||||||
| Other operating expenses | 24.5 | 43.1 | ||||||||||||||||||
| Operating loss | (90.7) | (25.5) | 255.2 | % | ||||||||||||||||
| Interest expense | (34.9) | (43.8) | ||||||||||||||||||
| Loss on debt extinguishment | — | (60.2) | ||||||||||||||||||
| Foreign exchange and other income/(expense) | 44.1 | 7.4 | ||||||||||||||||||
| Loss before tax | (81.5) | (122.2) | (33.3) | % | ||||||||||||||||
| Income tax expense | 6.3 | 8.4 | ||||||||||||||||||
| Loss from equity method investments | — | (0.1) | ||||||||||||||||||
| Net loss | ($87.9) | ($130.7) | (32.7) | % | ||||||||||||||||
| Basic loss per share | ($1.64) | ($2.63) | ||||||||||||||||||
| Diluted loss per share | ($1.64) | ($2.63) | ||||||||||||||||||
| Weighted average common shares outstanding: | ||||||||||||||||||||
| Basic | 53.5 | 49.7 | ||||||||||||||||||
| Diluted | 53.5 | 49.7 | ||||||||||||||||||
* Numbers may not add precisely due to rounding. |
||||||||||||||||||||
| Adjusted Financial Measures (U.S. dollars in millions, except per share amounts) | |||||||||||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2022 | 2021 | % Change (1) |
|||||||||||||||||||||
Adjusted SG&A (1) |
$301.5 | $290.5 | 3.8 | % | |||||||||||||||||||
Adjusted R&D (1) |
123.3 | 122.8 | 0.4 | % | |||||||||||||||||||
Adjusted operating income (1) |
98.4 | 114.7 | (14.2) | % | |||||||||||||||||||
Adjusted net income (1) |
85.6 | 76.1 | 12.5 | % | |||||||||||||||||||
Adjusted diluted earnings per share (1) |
$1.58 | $1.50 | 5.3 | % | |||||||||||||||||||
| (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. |
||||||||||||||||||||||
| Statistics (as a % of net revenue, except for income tax rate) | |||||||||||||||||||||||||||||
| GAAP Nine Months Ended September 30, | Adjusted (1) Nine Months Ended September 30, |
||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
| Gross profit | 70.1 | % | 65.9 | % | 70.0 | % | 69.1 | % | |||||||||||||||||||||
| SG&A | 46.8 | % | 45.4 | % | 40.4 | % | 38.0 | % | |||||||||||||||||||||
| R&D | 14.8 | % | 18.2 | % | 16.5 | % | 16.1 | % | |||||||||||||||||||||
| Operating (loss) income | (12.1) | % | (3.3) | % | 13.2 | % | 15.0 | % | |||||||||||||||||||||
| Net (loss) income | (11.8) | % | (17.1) | % | 11.5 | % | 9.9 | % | |||||||||||||||||||||
| Income tax rate | (7.8) | % | (6.9) | % | 6.8 | % | 11.3 | % | |||||||||||||||||||||
| (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. |
||||||||||||||||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED (U.S. dollars in millions, except per share amounts) | ||||||||||||||||||||||||||||||||||||||
| Specified Items | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, 2022 |
GAAP Financial Measures | Merger and Integration Expenses (A) |
Restructuring Expenses (B) |
Depreciation and Amortization Expenses (C) |
Impairment (D) |
Financing Transactions (E) |
Contingent Consideration (F) |
Certain Legal & Regulatory Costs (G) |
Stock-based Compensation Costs (H) |
Certain Tax Adjustments (I) |
Certain Interest Adjustments (J) |
Adjusted Financial Measures | ||||||||||||||||||||||||||
| Cost of sales | $81.7 | $— | $— | ($3.5) | $— | $— | ($1.9) | $— | ($0.3) | $— | $— | $76.0 | ||||||||||||||||||||||||||
| Gross profit percent | 67.7 | % | — | % | — | % | 1.4 | % | — | % | — | % | 0.7 | % | — | % | 0.1 | % | — | % | — | % | 69.9 | % | ||||||||||||||
| Selling, general and administrative | 114.6 | — | — | (2.7) | — | — | — | (4.9) | (8.6) | — | — | 98.5 | ||||||||||||||||||||||||||
| Selling, general and administrative as a percent of net revenue | 45.4 | % | — | % | — | % | (1.1) | % | — | % | — | % | — | % | (1.9) | % | (3.4) | % | — | % | — | % | 39.0 | % | ||||||||||||||
| Research and development | 35.7 | — | — | — | — | — | 7.9 | (0.3) | (1.8) | — | — | 41.5 | ||||||||||||||||||||||||||
| Research and development as a percent of net revenue | 14.1 | % | — | % | — | % | — | % | — | % | — | % | 3.1 | % | (0.1) | % | (0.7) | % | — | % | — | % | 16.4 | % | ||||||||||||||
| Other operating expenses | 23.1 | (0.2) | (4.1) | — | — | — | — | (18.8) | — | — | — | — | ||||||||||||||||||||||||||
| Operating (loss) income | (132.0) | 0.2 | 4.1 | 6.2 | 129.4 | — | (6.0) | 23.9 | 10.8 | — | — | 36.6 | ||||||||||||||||||||||||||
| Operating margin percent | (52.2) | % | 0.1 | % | 1.6 | % | 2.5 | % | 51.2 | % | — | % | (2.4) | % | 9.5 | % | 4.3 | % | — | % | — | % | 14.5 | % | ||||||||||||||
| Income tax expense | 1.3 | — | — | 0.4 | — | — | — | 0.2 | 0.2 | 0.7 | — | 2.8 | ||||||||||||||||||||||||||
| Income tax rate | (1.2) | % | — | % | 1.2 | % | 6.7 | % | — | % | — | % | — | % | 0.8 | % | 1.4 | % | N/A | — | % | 8.3 | % | |||||||||||||||
| Net (loss) income | (107.3) | 0.2 | 4.1 | 5.8 | 129.4 | (37.9) | (6.0) | 23.8 | 10.6 | (0.7) | 9.1 | 31.0 | ||||||||||||||||||||||||||
| Net (loss) income as a percent of net revenue | (42.5) | % | 0.1 | % | 1.6 | % | 2.3 | % | 51.2 | % | (15.0) | % | (2.4) | % | 9.4 | % | 4.2 | % | (0.3) | % | 3.6 | % | 12.3 | % | ||||||||||||||
| Diluted EPS | ($2.01) | $— | $0.08 | $0.11 | $2.40 | ($0.70) | ($0.11) | $0.44 | $0.20 | ($0.01) | $0.17 | $0.58 | ||||||||||||||||||||||||||
| GAAP results for the three months ended September 30, 2022 include: | |||||
| (A) | Merger and integration expenses related to the acquisition of ALung Technologies, Inc. | ||||
| (B) | Restructuring expenses related to organizational changes | ||||
| (C) | Includes depreciation and amortization associated with purchase price accounting | ||||
| (D) | Goodwill impairment associated with the Company's ACS business | ||||
| (E) | Mark-to-market adjustments for the exchangeable option feature and capped call derivatives | ||||
| (F) | Remeasurement of contingent consideration related to acquisitions | ||||
| (G) | 3T Heater-Cooler litigation provision, legal expenses primarily related to 3T Heater-Cooler defense, costs related to the SNIA matter and Medical Device Regulation ("MDR") costs | ||||
| (H) | Non-cash expenses associated with stock-based compensation costs | ||||
| (I) | Discrete tax items, R&D tax credits and the tax impact of intercompany transactions | ||||
| (J) | Non-cash interest expense on the Cash Exchangeable Senior Notes and 2021 Revolving Credit Facility, interest expense on the 2022 Bridge Loan and Term Facilities | ||||
| * Numbers may not add 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 September 30, 2021 |
GAAP Financial Measures | Restructuring Expenses (A) |
Depreciation and Amortization Expenses (B) |
Heart Valves (C) |
Financing Transactions (D) |
Contingent Consideration (E) |
Certain Legal & Regulatory Costs (F) |
Stock-based Compensation Costs (G) |
Certain Tax Adjustments (H) |
Certain Interest Adjustments (I) |
Adjusted Financial Measures | ||||||||||||||||||||||||
| Cost of sales | $84.6 | $— | ($4.0) | $— | $— | ($4.7) | $— | ($0.2) | $— | $— | $75.7 | ||||||||||||||||||||||||
| Gross profit percent | 66.6 | % | — | % | 1.6 | % | — | % | — | % | 1.8 | % | — | % | 0.1 | % | — | % | — | % | 70.1 | % | |||||||||||||
| Selling, general and administrative | 109.0 | — | (3.0) | — | — | — | (4.4) | (8.9) | — | — | 92.6 | ||||||||||||||||||||||||
| Selling, general and administrative as a percent of net revenue | 43.1 | % | — | % | (1.2) | % | — | % | — | % | — | % | (1.8) | % | (3.5) | % | — | % | — | % | 36.6 | % | |||||||||||||
| Research and development | 42.1 | — | — | — | — | (2.3) | (0.5) | (2.0) | — | — | 37.4 | ||||||||||||||||||||||||
| Research and development as a percent of net revenue | 16.6 | % | — | % | — | % | — | % | — | % | (0.9) | % | (0.2) | % | (0.8) | % | — | % | — | % | 14.8 | % | |||||||||||||
| Other operating expenses | 1.1 | (0.1) | — | (0.1) | — | — | 0.2 | — | — | — | 1.0 | ||||||||||||||||||||||||
| Operating income | 16.4 | 0.1 | 7.0 | 0.1 | — | 7.0 | 4.8 | 11.1 | — | — | 46.5 | ||||||||||||||||||||||||
| Operating margin percent | 6.5 | % | — | % | 2.8 | % | 0.1 | % | — | % | 2.8 | % | 1.9 | % | 4.4 | % | — | % | — | % | 18.4 | % | |||||||||||||
| Income tax expense | 1.9 | — | 0.5 | (0.7) | — | — | 1.0 | 0.2 | 0.8 | — | 3.8 | ||||||||||||||||||||||||
| Income tax rate | (4.5) | % | (1.1) | % | 7.7 | % | (494.2) | % | — | % | — | % | 23.3 | % | 1.9 | % | N/A | — | % | 9.9 | % | ||||||||||||||
| Net (loss) income | (43.4) | 0.1 | 6.4 | 0.8 | 46.3 | 7.0 | 3.4 | 10.9 | (0.8) | 4.1 | 34.7 | ||||||||||||||||||||||||
| Net (loss) income as a percent of net revenue | (17.2) | % | — | % | 2.5 | % | 0.3 | % | 18.3 | % | 2.8 | % | 1.4 | % | 4.3 | % | (0.3) | % | 1.6 | % | 13.7 | % | |||||||||||||
| Diluted EPS | ($0.84) | $— | $0.12 | $0.02 | $0.88 | $0.13 | $0.07 | $0.21 | ($0.02) | $0.08 | $0.66 | ||||||||||||||||||||||||
| GAAP results for the three months ended September 30, 2021 include: | |||||
| (A) | Restructuring expenses related to organizational changes | ||||
| (B) | Includes depreciation and amortization associated with purchase price accounting | ||||
| (C) | Loss associated with the sale of Heart Valves | ||||
| (D) | Costs associated with our June 2020 financing transactions, including loss on debt extinguishment, the mark-to-market adjustment for the exchangeable option feature and capped call derivatives | ||||
| (E) | Remeasurement of contingent consideration related to acquisitions | ||||
| (F) | 3T Heater-Cooler litigation provision, legal expenses primarily related to 3T Heater-Cooler defense, costs related to the SNIA matter, other legal matters and MDR costs | ||||
| (G) | Non-cash expenses associated with stock-based compensation costs | ||||
| (H) | Discrete tax items and the tax impact of intercompany transactions | ||||
| (I) | Non-cash interest expense on our Senior Secured Term Loan and Cash Exchangeable Senior Notes | ||||
| * Numbers may not add precisely due to rounding. | |||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED (U.S. dollars in millions, except per share amounts) | ||||||||||||||||||||||||||||||||||||||
| Specified Items | ||||||||||||||||||||||||||||||||||||||
| Nine Months Ended September 30, 2022 |
GAAP Financial Measures | Merger and Integration Expenses (A) |
Restructuring Expenses (B) |
Depreciation and Amortization Expenses (C) |
Impairment (D) |
Financing Transactions (E) |
Contingent Consideration (F) |
Certain Legal & Regulatory Costs (G) |
Stock-based Compensation Costs (H) |
Certain Tax Adjustments (I) |
Certain Interest Adjustments (J) |
Adjusted Financial Measures | ||||||||||||||||||||||||||
| Cost of sales | $223.2 | $— | $— | ($10.9) | $— | $— | $12.6 | $— | ($1.2) | $— | $— | $223.7 | ||||||||||||||||||||||||||
| Gross profit percent | 70.1 | % | — | % | — | % | 1.5 | % | — | % | — | % | (1.7) | % | — | % | 0.2 | % | — | % | — | % | 70.0 | % | ||||||||||||||
| Selling, general and administrative | 349.6 | — | — | (8.6) | — | — | — | (15.4) | (24.2) | — | — | 301.5 | ||||||||||||||||||||||||||
| Selling, general and administrative as a percent of net revenue | 46.8 | % | — | % | — | % | (1.1) | % | — | % | — | % | — | % | (2.1) | % | (3.2) | % | — | % | — | % | 40.4 | % | ||||||||||||||
| Research and development | 110.9 | — | — | 0.2 | — | — | 20.8 | (1.4) | (7.1) | — | — | 123.3 | ||||||||||||||||||||||||||
| Research and development as a percent of net revenue | 14.8 | % | — | % | — | % | — | % | — | % | — | % | 2.8 | % | (0.2) | % | (1.0) | % | — | % | — | % | 16.5 | % | ||||||||||||||
| Other operating expenses | 24.5 | (0.5) | (4.6) | — | — | — | — | (19.5) | — | — | — | — | ||||||||||||||||||||||||||
| Operating (loss) income | (90.7) | 0.5 | 4.6 | 19.3 | 129.4 | — | (33.4) | 36.2 | 32.5 | — | — | 98.4 | ||||||||||||||||||||||||||
| Operating margin percent | (12.1) | % | 0.1 | % | 0.6 | % | 2.6 | % | 17.3 | % | — | % | (4.5) | % | 4.8 | % | 4.4 | % | — | % | — | % | 13.2 | % | ||||||||||||||
| Income tax expense | 6.3 | — | 0.1 | 1.3 | — | — | — | 1.0 | 0.4 | (2.7) | — | 6.3 | ||||||||||||||||||||||||||
| Income tax rate | (7.8) | % | — | % | 1.5 | % | 6.7 | % | — | % | — | % | — | % | 2.6 | % | 1.1 | % | N/A | — | % | 6.8 | % | |||||||||||||||
| Net (loss) income | (87.9) | 0.5 | 4.5 | 18.0 | 129.4 | (40.5) | (33.4) | 35.3 | 32.1 | 2.7 | 24.8 | 85.6 | ||||||||||||||||||||||||||
| Net (loss) income as a percent of net revenue | (11.8) | % | 0.1 | % | 0.6 | % | 2.4 | % | 17.3 | % | (5.4) | % | (4.5) | % | 4.7 | % | 4.3 | % | 0.4 | % | 3.3 | % | 11.5 | % | ||||||||||||||
| Diluted EPS | ($1.64) | $0.01 | $0.08 | $0.33 | $2.39 | ($0.75) | ($0.62) | $0.65 | $0.59 | $0.05 | $0.46 | $1.58 | ||||||||||||||||||||||||||
| GAAP results for the nine months ended September 30, 2022 include: | |||||
| (A) | Merger and integration expenses related to the acquisition of ALung Technologies, Inc. | ||||
| (B) | Restructuring expenses related to organizational changes | ||||
| (C) | Includes depreciation and amortization associated with purchase price accounting | ||||
| (D) | Goodwill impairment associated with the Company's ACS business | ||||
| (E) | Mark-to-market adjustments for the exchangeable option feature and capped call derivatives | ||||
| (F) | Remeasurement of contingent consideration related to acquisitions | ||||
| (G) | 3T Heater-Cooler litigation provision, legal expenses primarily related to 3T Heater-Cooler defense, costs related to the SNIA matter and MDR costs | ||||
| (H) | Non-cash expenses associated with stock-based compensation costs | ||||
| (I) | Discrete tax items, R&D tax credits and the tax impact of intercompany transactions | ||||
| (J) | Non-cash interest expense on the Cash Exchangeable Senior Notes and 2021 Revolving Credit Facility, interest expense on the 2022 Bridge Loan and Term Facilities | ||||
| * Numbers may not add precisely due to rounding. | |||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED (U.S. dollars in millions, except per share amounts) |
|||||||||||||||||||||||||||||||||||||||||
| Specified Items | |||||||||||||||||||||||||||||||||||||||||
| Nine Months Ended September 30, 2021 |
GAAP Financial Measures | Merger and Integration Expenses (A) |
Restructuring Expenses (B) |
Depreciation and Amortization Expenses (C) |
Heart Valves (D) |
Product Remediation Expenses (E) |
Financing Transactions (F) |
Contingent Consideration (G) |
Certain Legal & Regulatory Costs, and Investment Gain and Dividend (H) |
Stock-based Compensation Costs (I) |
Certain Tax Adjustments (J) |
Certain Interest Adjustments (K) |
Adjusted Financial Measures | ||||||||||||||||||||||||||||
| Cost of sales | $261.0 | $— | $— | ($11.9) | $— | ($0.4) | $— | ($9.5) | ($0.8) | ($2.0) | $— | $— | $236.3 | ||||||||||||||||||||||||||||
| Gross profit percent | 65.9 | % | — | % | — | % | 1.6 | % | — | % | 0.1 | % | — | % | 1.2 | % | 0.1 | % | 0.3 | % | — | % | — | % | 69.1 | % | |||||||||||||||
| Selling, general and administrative | 347.5 | — | — | (9.2) | — | — | — | — | (25.5) | (22.3) | — | — | 290.5 | ||||||||||||||||||||||||||||
| Selling, general and administrative as a percent of net revenue | 45.4 | % | — | % | — | % | (1.2) | % | — | % | — | % | — | % | — | % | (3.3) | % | (2.9) | % | — | % | — | % | 38.0 | % | |||||||||||||||
| Research and development | 139.3 | — | — | 0.1 | — | — | — | (8.3) | (2.0) | (6.3) | — | — | 122.8 | ||||||||||||||||||||||||||||
| Research and development as a percent of net revenue | 18.2 | % | — | % | — | % | — | % | — | % | — | % | — | % | (1.1) | % | (0.3) | % | (0.8) | % | — | % | — | % | 16.1 | % | |||||||||||||||
| Other operating expenses | 43.1 | (0.8) | (9.8) | — | 0.7 | — | — | — | (32.3) | — | — | — | 1.0 | ||||||||||||||||||||||||||||
| Operating (loss) income | (25.5) | 0.8 | 9.8 | 21.0 | (0.7) | 0.4 | — | 17.8 | 60.6 | 30.6 | — | — | 114.7 | ||||||||||||||||||||||||||||
| Operating margin percent | (3.3) | % | 0.1 | % | 1.3 | % | 2.7 | % | (0.1) | % | 0.1 | % | — | % | 2.3 | % | 7.9 | % | 4.0 | % | — | % | — | % | 15.0 | % | |||||||||||||||
| Income tax expense | 8.4 | — | 0.3 | 1.6 | 3.0 | 0.1 | — | — | 1.0 | 0.7 | (5.7) | — | 9.7 | ||||||||||||||||||||||||||||
| Income tax rate | (6.9) | % | 0.9 | % | 3.2 | % | 7.8 | % | (436.4) | % | 29.8 | % | — | % | — | % | 2.0 | % | 2.4 | % | N/A | — | % | 11.3 | % | ||||||||||||||||
| Net (loss) income | (130.7) | 0.8 | 9.5 | 19.3 | (3.7) | 0.3 | 62.7 | 17.8 | 51.5 | 29.8 | 5.7 | 13.2 | 76.1 | ||||||||||||||||||||||||||||
| Net (loss) income as a percent of net revenue | (17.1) | % | 0.1 | % | 1.2 | % | 2.5 | % | (0.5) | % | — | % | 8.2 | % | 2.3 | % | 6.7 | % | 3.9 | % | 0.7 | % | 1.7 | % | 9.9 | % | |||||||||||||||
| Diluted EPS | ($2.63) | $0.01 | $0.19 | $0.38 | ($0.07) | $0.01 | $1.24 | $0.35 | $1.02 | $0.59 | $0.11 | $0.26 | $1.50 | ||||||||||||||||||||||||||||
| GAAP results for the nine months ended September 30, 2021 include: | |||||
| (A) | Merger and integration expenses related to our legacy companies and recent acquisitions | ||||
| (B) | Restructuring expenses related to organizational changes | ||||
| (C) | Includes depreciation and amortization associated with purchase price accounting | ||||
| (D) | Gain associated with the sale of Heart Valves | ||||
| (E) | Costs related to the 3T Heater-Cooler remediation plan | ||||
| (F) | Costs associated with our June 2020 financing transactions, including loss on debt extinguishment, the mark-to-market adjustment for the exchangeable option feature and capped call derivatives | ||||
| (G) | Remeasurement of contingent consideration related to acquisitions | ||||
| (H) | 3T Heater-Cooler litigation provision, legal expenses primarily related to 3T Heater-Cooler defense, costs related to the SNIA matter, other legal matters, MDR costs, gain from remeasurement of an investment and dividend income | ||||
| (I) | Non-cash expenses associated with stock-based compensation costs | ||||
| (J) | Discrete tax items and the tax impact of intercompany transactions | ||||
| (K) | Non-cash interest expense on our Senior Secured Term Loan and Cash Exchangeable Senior Notes | ||||
| * Numbers may not add precisely due to rounding. | |||||
| LIVANOVA PLC AND SUBSIDIARIES | ||||||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED | ||||||||||||||
| (U.S. dollars in millions) | ||||||||||||||
| September 30, 2022 | December 31, 2021 | |||||||||||||
| ASSETS | ||||||||||||||
| Current Assets: | ||||||||||||||
| Cash and cash equivalents | $231.1 | $208.0 | ||||||||||||
| Restricted cash | 275.2 | — | ||||||||||||
| Accounts receivable, net of allowance | 172.1 | 185.4 | ||||||||||||
| Inventories | 122.0 | 105.8 | ||||||||||||
| Prepaid and refundable taxes | 26.5 | 37.6 | ||||||||||||
| Current derivative assets | 0.8 | 106.6 | ||||||||||||
| Prepaid expenses and other current assets | 23.6 | 35.7 | ||||||||||||
| Total Current Assets | 851.2 | 679.2 | ||||||||||||
| Property, plant and equipment, net | 139.2 | 150.1 | ||||||||||||
| Goodwill | 742.4 | 899.5 | ||||||||||||
| Intangible assets, net | 365.0 | 399.7 | ||||||||||||
| Operating lease assets | 35.0 | 40.6 | ||||||||||||
| Investments | 13.9 | 16.6 | ||||||||||||
| Deferred tax assets | 1.4 | 2.2 | ||||||||||||
| Long-term derivative assets | 48.2 | — | ||||||||||||
| Other assets | 16.5 | 13.1 | ||||||||||||
| Total Assets | $2,212.9 | $2,201.0 | ||||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
| Current Liabilities: | ||||||||||||||
| Current debt obligations | $21.7 | $229.7 | ||||||||||||
| Accounts payable | 69.6 | 68.0 | ||||||||||||
| Accrued liabilities and other | 79.0 | 88.9 | ||||||||||||
| Current derivative liabilities | 3.6 | 183.1 | ||||||||||||
| Current litigation provision liability | 44.0 | 32.8 | ||||||||||||
| Taxes payable | 12.4 | 15.1 | ||||||||||||
| Accrued employee compensation and related benefits | 57.7 | 79.3 | ||||||||||||
| Total Current Liabilities | 288.0 | 697.0 | ||||||||||||
| Long-term debt obligations | 518.2 | 9.8 | ||||||||||||
| Contingent consideration | 81.9 | 86.8 | ||||||||||||
| Deferred tax liabilities | 6.5 | 7.7 | ||||||||||||
| Long-term operating lease liabilities | 28.2 | 35.9 | ||||||||||||
| Long-term employee compensation and related benefits | 17.5 | 19.1 | ||||||||||||
| Long-term derivative liabilities | 83.1 | — | ||||||||||||
| Other long-term liabilities | 42.4 | 49.9 | ||||||||||||
| Total Liabilities | 1,065.9 | 906.3 | ||||||||||||
| Total Stockholders’ Equity | 1,147.0 | 1,294.6 | ||||||||||||
| Total Liabilities and Stockholders’ Equity | $2,212.9 | $2,201.0 | ||||||||||||
* Numbers may not add precisely due to rounding. |
||||||||||||||
| LIVANOVA PLC AND SUBSIDIARIES | ||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED | ||||||||||||||
| (U.S. dollars in millions) | Nine Months Ended September 30, | |||||||||||||
| 2022 | 2021 | |||||||||||||
| Operating Activities: | ||||||||||||||
| Net loss | ($87.9) | ($130.7) | ||||||||||||
| Non-cash items included in net loss: | ||||||||||||||
| Impairment of goodwill | 129.4 | — | ||||||||||||
| Remeasurement of derivative instruments | (38.8) | (2.2) | ||||||||||||
| Stock-based compensation | 32.5 | 30.6 | ||||||||||||
| Remeasurement of contingent consideration to fair value | (33.3) | 17.8 | ||||||||||||
| Amortization | 19.0 | 20.0 | ||||||||||||
| Depreciation | 16.6 | 18.5 | ||||||||||||
| Amortization of debt issuance costs | 16.4 | 13.1 | ||||||||||||
| Amortization of operating lease assets | 7.1 | 12.1 | ||||||||||||
| Deferred tax expense (benefit) | 1.0 | (1.0) | ||||||||||||
| Loss on debt extinguishment | — | 60.2 | ||||||||||||
| Remeasurement of Respicardia investment and loan | — | (4.6) | ||||||||||||
| Other | 0.4 | 1.9 | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||
| Accounts receivable, net | (1.7) | (7.9) | ||||||||||||
| Inventories | (22.6) | 8.8 | ||||||||||||
| Other current and non-current assets | 12.2 | 20.5 | ||||||||||||
| Accounts payable and accrued current and non-current liabilities | (5.4) | 3.0 | ||||||||||||
| Taxes payable | (1.8) | 5.0 | ||||||||||||
| Litigation provision liability | 8.2 | 4.0 | ||||||||||||
| Net cash provided by operating activities | 51.2 | 69.1 | ||||||||||||
| Investing Activities: | ||||||||||||||
| Purchases of property, plant and equipment | (17.4) | (17.9) | ||||||||||||
| Acquisition, net of cash acquired | (8.9) | — | ||||||||||||
| Purchase of investments | (0.9) | (3.5) | ||||||||||||
| Proceeds from sale of Heart Valves, net of cash disposed | — | 40.2 | ||||||||||||
| Proceeds from sale of Respicardia investment and loan | — | 23.1 | ||||||||||||
| Other | (0.3) | (1.4) | ||||||||||||
| Net cash (used in) provided by investing activities | (27.5) | 40.5 | ||||||||||||
| Financing Activities: | ||||||||||||||
| Proceeds from long-term debt obligations | 507.5 | — | ||||||||||||
| Repayment of long-term debt obligations | (220.8) | (451.4) | ||||||||||||
| Shares repurchased from employees for minimum tax withholding | (8.6) | (12.2) | ||||||||||||
| Proceeds from deferred consideration from sale of Heart Valves, net of working capital adjustments | 4.6 | — | ||||||||||||
| Payment of debt issuance costs | (3.3) | (1.9) | ||||||||||||
| Proceeds from share issuances under ESPP | 1.8 | 1.8 | ||||||||||||
| Proceeds from issuance of ordinary shares, net | — | 324.2 | ||||||||||||
| Payment of make-whole premium on long-term debt obligations | — | (35.6) | ||||||||||||
| Payment of contingent consideration | — | (5.2) | ||||||||||||
| Other | 0.5 | 2.2 | ||||||||||||
| Net cash provided by (used in) financing activities | 281.8 | (178.2) | ||||||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (7.3) | (2.4) | ||||||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 298.3 | (71.0) | ||||||||||||
| Cash, cash equivalents and restricted cash at beginning of period | 208.0 | 252.8 | ||||||||||||
| Cash, cash equivalents and restricted cash at end of period | $506.3 | $181.8 | ||||||||||||
| * Numbers may not add precisely due to rounding. | ||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED (shares in millions) |
|||||||||||||||||||||||||||||
| Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
| GAAP diluted weighted average shares outstanding | 53.5 | 51.6 | 53.5 | 49.7 | |||||||||||||||||||||||||
| Add effects of stock-based compensation instruments | 0.4 | 0.8 | 0.6 | 0.9 | |||||||||||||||||||||||||
Adjusted diluted weighted average shares outstanding (1) |
53.9 | 52.4 | 54.1 | 50.6 | |||||||||||||||||||||||||
| (1) | Adjusted diluted weighted average shares outstanding is a non-GAAP measure and includes the effects of stock-based compensation instruments, as reconciled in the above table. | ||||||||||||||||||||||||||||
| * | Numbers may not add precisely due to rounding. | ||||||||||||||||||||||||||||