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: February 21, 2024 | By: /s/ Michael Hutchinson |
||||
Name: Michael Hutchinson | |||||
Title: SVP, Company Secretary & Chief Legal Officer | |||||
Three Months Ended December 31, |
% Change |
Constant-Currency
% Change2
|
||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||
Cardiopulmonary | $161.5 | $136.5 | 18.3 | % | 17.0 | % | ||||||||||||||||||||
Neuromodulation | 136.9 | 127.1 | 7.7 | % | 7.1 | % | ||||||||||||||||||||
Advanced Circulatory Support | 10.1 | 9.6 | 5.0 | % | 4.9 | % | ||||||||||||||||||||
Other | 1.6 | 1.6 | (1.8) | % | (6.3) | % | ||||||||||||||||||||
Total Net Revenue | $310.1 | $274.9 | 12.8 | % | 11.9 | % |
Year Ended December 31, |
% Change |
Constant-Currency
% Change2
|
||||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||||||
Cardiopulmonary | $589.0 | $500.3 | 17.7 | % | 18.4 | % | ||||||||||||||||||||
Neuromodulation | 519.7 | 477.0 | 9.0 | % | 9.1 | % | ||||||||||||||||||||
Advanced Circulatory Support | 40.3 | 39.3 | 2.6 | % | 2.5 | % | ||||||||||||||||||||
Other | 4.5 | 5.2 | (12.8) | % | (15.8) | % | ||||||||||||||||||||
Total Net Revenue | $1,153.5 | $1,021.8 | 12.9 | % | 13.3 | % |
LIVANOVA PLC | |||||||||||||||||||||||||||||
NET REVENUE | |||||||||||||||||||||||||||||
(U.S. dollars in millions) | |||||||||||||||||||||||||||||
Three Months Ended December 31, | |||||||||||||||||||||||||||||
2023 | 2022 | % Change | Constant-Currency % Change (1) |
||||||||||||||||||||||||||
Cardiopulmonary | |||||||||||||||||||||||||||||
US | $56.9 | $45.1 | 26.4 | % | 26.4 | % | |||||||||||||||||||||||
Europe (2) |
46.0 | 33.1 | 38.9 | % | 31.7 | % | |||||||||||||||||||||||
Rest of World | 58.6 | 58.3 | 0.4 | % | 1.5 | % | |||||||||||||||||||||||
Total | 161.5 | 136.5 | 18.3 | % | 17.0 | % | |||||||||||||||||||||||
Neuromodulation | |||||||||||||||||||||||||||||
US | 106.5 | 99.4 | 7.1 | % | 7.1 | % | |||||||||||||||||||||||
Europe (2) |
16.4 | 13.0 | 26.0 | % | 20.1 | % | |||||||||||||||||||||||
Rest of World | 14.1 | 14.7 | (4.4) | % | (4.1) | % | |||||||||||||||||||||||
Total | 136.9 | 127.1 | 7.7 | % | 7.1 | % | |||||||||||||||||||||||
Advanced Circulatory Support | |||||||||||||||||||||||||||||
US | 9.8 | 9.3 | 5.2 | % | 5.2 | % | |||||||||||||||||||||||
Europe (2) |
0.2 | 0.2 | NM | NM | |||||||||||||||||||||||||
Rest of World | 0.1 | 0.1 | NM | NM | |||||||||||||||||||||||||
Total | 10.1 | 9.6 | 5.0 | % | 4.9 | % | |||||||||||||||||||||||
Other Revenue (3) |
1.6 | 1.6 | (1.8) | % | (6.3) | % | |||||||||||||||||||||||
Totals | |||||||||||||||||||||||||||||
US | 173.2 | 153.8 | 12.6 | % | 12.6 | % | |||||||||||||||||||||||
Europe (2) |
62.6 | 46.3 | 35.1 | % | 28.2 | % | |||||||||||||||||||||||
Rest of World | 74.4 | 74.8 | (0.6) | % | 0.2 | % | |||||||||||||||||||||||
Total | $310.1 | $274.9 | 12.8 | % | 11.9 | % | |||||||||||||||||||||||
(1) | Constant-currency percent change, 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) | Includes countries in Europe where the Company has a direct sales presence. Countries where sales are made through distributors are included in “Rest of World.” | ||||||||||||||||||||||||||||
(3) | Other revenue primarily includes rental income not allocated to segments. | ||||||||||||||||||||||||||||
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) | |||||||||||||||||||||||||||||
Year Ended December 31, | |||||||||||||||||||||||||||||
2023 | 2022 | % Change | Constant-Currency % Change (1) |
||||||||||||||||||||||||||
Cardiopulmonary | |||||||||||||||||||||||||||||
US | $188.3 | $159.5 | 18.1 | % | 18.1 | % | |||||||||||||||||||||||
Europe (2) |
156.6 | 127.1 | 23.2 | % | 20.2 | % | |||||||||||||||||||||||
Rest of World | 244.1 | 213.8 | 14.2 | % | 17.5 | % | |||||||||||||||||||||||
Total | 589.0 | 500.3 | 17.7 | % | 18.4 | % | |||||||||||||||||||||||
Neuromodulation | |||||||||||||||||||||||||||||
US | 407.5 | 374.5 | 8.8 | % | 8.8 | % | |||||||||||||||||||||||
Europe (2) |
57.4 | 50.3 | 14.2 | % | 12.9 | % | |||||||||||||||||||||||
Rest of World | 54.8 | 52.2 | 5.0 | % | 7.7 | % | |||||||||||||||||||||||
Total | 519.7 | 477.0 | 9.0 | % | 9.1 | % | |||||||||||||||||||||||
Advanced Circulatory Support | |||||||||||||||||||||||||||||
US | 39.3 | 37.5 | 4.6 | % | 4.6 | % | |||||||||||||||||||||||
Europe (2) |
0.8 | 1.4 | NM | NM | |||||||||||||||||||||||||
Rest of World | 0.3 | 0.3 | NM | NM | |||||||||||||||||||||||||
Total | 40.3 | 39.3 | 2.6 | % | 2.5 | % | |||||||||||||||||||||||
Other Revenue (3) |
4.5 | 5.2 | (12.8) | % | (15.8) | % | |||||||||||||||||||||||
Totals | |||||||||||||||||||||||||||||
US | 635.0 | 571.6 | 11.1 | % | 11.1 | % | |||||||||||||||||||||||
Europe (2) |
214.8 | 178.8 | 20.1 | % | 17.6 | % | |||||||||||||||||||||||
Rest of World | 303.7 | 271.4 | 11.9 | % | 15.0 | % | |||||||||||||||||||||||
Total | $1,153.5 | $1,021.8 | 12.9 | % | 13.3 | % | |||||||||||||||||||||||
(1) | Constant-currency percent change, 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) | Includes countries in Europe where the Company has a direct sales presence. Countries where sales are made through distributors are included in “Rest of World.” | ||||||||||||||||||||||||||||
(3) | Other revenue primarily includes rental income not allocated to segments. | ||||||||||||||||||||||||||||
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 December 31, | ||||||||||||||||||||
2023 | 2022 | % Change | ||||||||||||||||||
Net revenue | $310.1 | $274.9 | ||||||||||||||||||
Cost of sales | 120.0 | 91.4 | ||||||||||||||||||
Gross profit | 190.2 | 183.5 | 3.6 | % | ||||||||||||||||
Operating expenses: | ||||||||||||||||||||
Selling, general and administrative | 133.3 | 119.6 | ||||||||||||||||||
Research and development | 46.2 | 44.9 | ||||||||||||||||||
Impairment of long-lived assets | 90.0 | — | ||||||||||||||||||
Other operating expenses | 8.7 | 5.0 | ||||||||||||||||||
Operating (loss) income | (88.0) | 14.0 | NM | |||||||||||||||||
Interest expense | (15.6) | (13.4) | ||||||||||||||||||
Foreign exchange and other income/(expense) | 9.3 | 5.8 | ||||||||||||||||||
(Loss) income before tax | (94.3) | 6.4 | NM | |||||||||||||||||
Income tax (benefit) expense | (110.7) | 4.7 | ||||||||||||||||||
Net income | $16.3 | $1.7 | 883.7 | % | ||||||||||||||||
Basic income per share | $0.30 | $0.03 | ||||||||||||||||||
Diluted income per share | $0.30 | $0.03 | ||||||||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||
Basic | 54.0 | 53.5 | ||||||||||||||||||
Diluted | 54.3 | 53.8 | ||||||||||||||||||
NM Indicates that variance is not meaningful. | ||||||||||||||||||||
• Numbers may not add precisely due to rounding. |
Adjusted Financial Measures (U.S. dollars in millions, except per share amounts) | |||||||||||||||||||||||
Adjusted (1) Three Months Ended December 31, |
% Change | ||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||
Adjusted SG&A | $119.9 | $99.8 | 20.1 | % | |||||||||||||||||||
Adjusted R&D | 42.1 | 42.9 | (2.0) | % | |||||||||||||||||||
Adjusted operating income | 48.0 | 46.8 | 2.6 | % | |||||||||||||||||||
Adjusted net income | 47.3 | 43.6 | 8.3 | % | |||||||||||||||||||
Adjusted diluted earnings per share | $0.87 | $0.81 | 7.4 | % | |||||||||||||||||||
(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 news release. |
Statistics (as a % of net revenue, except for income tax rate) | |||||||||||||||||||||||||||||
GAAP Three Months Ended December 31, | Adjusted (1) Three Months Ended December 31, |
||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||||||
Gross profit | 61.3 | % | 66.8 | % | 67.7 | % | 68.9 | % | |||||||||||||||||||||
SG&A | 43.0 | % | 43.5 | % | 38.7 | % | 36.3 | % | |||||||||||||||||||||
R&D | 14.9 | % | 16.3 | % | 13.6 | % | 15.6 | % | |||||||||||||||||||||
Operating (loss) income | (28.4) | % | 5.1 | % | 15.5 | % | 17.0 | % | |||||||||||||||||||||
Net income | 5.3 | % | 0.6 | % | 15.2 | % | 15.9 | % | |||||||||||||||||||||
Income tax rate | 117.3 | % | 73.6 | % | (2.9) | % | (2.7) | % | |||||||||||||||||||||
(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 news release. |
LIVANOVA PLC AND SUBSIDIARIES | ||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED | ||||||||||||||||||||
(U.S. dollars in millions, except per share amounts) | ||||||||||||||||||||
Year Ended December 31, | ||||||||||||||||||||
2023 | 2022 | % Change | ||||||||||||||||||
Net revenue | $1,153.5 | $1,021.8 | ||||||||||||||||||
Cost of sales | 382.3 | 314.6 | ||||||||||||||||||
Gross profit | 771.3 | 707.2 | 9.1 | % | ||||||||||||||||
Operating expenses: | ||||||||||||||||||||
Selling, general and administrative | 518.1 | 469.2 | ||||||||||||||||||
Research and development | 193.8 | 155.8 | ||||||||||||||||||
Impairment of goodwill | — | 129.4 | ||||||||||||||||||
Impairment of long-lived assets | 90.0 | — | ||||||||||||||||||
Other operating expenses | 37.8 | 29.5 | ||||||||||||||||||
Operating loss | (68.5) | (76.8) | (10.8) | % | ||||||||||||||||
Interest expense | (58.9) | (48.3) | ||||||||||||||||||
Foreign exchange and other income/(expense) | 46.1 | 49.9 | ||||||||||||||||||
Loss before tax | (81.2) | (75.1) | 8.1 | % | ||||||||||||||||
Income tax (benefit) expense | (98.9) | 11.1 | ||||||||||||||||||
Losses from equity method investments | (0.1) | (0.1) | ||||||||||||||||||
Net income (loss) | $17.5 | ($86.2) | NM | |||||||||||||||||
Basic income (loss) per share | $0.33 | ($1.61) | ||||||||||||||||||
Diluted income (loss) per share | $0.32 | ($1.61) | ||||||||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||
Basic | 53.9 | 53.5 | ||||||||||||||||||
Diluted | 54.2 | 53.5 | ||||||||||||||||||
NM Indicates that variance is not meaningful. | ||||||||||||||||||||
• Numbers may not add precisely due to rounding. |
Adjusted Financial Measures (U.S. dollars in millions, except per share amounts) | |||||||||||||||||||||||
Adjusted (1) Year Ended
December 31,
|
|||||||||||||||||||||||
2023 | 2022 | % Change | |||||||||||||||||||||
Adjusted SG&A | $456.0 | $401.4 | 13.6 | % | |||||||||||||||||||
Adjusted R&D | 178.1 | 166.2 | 7.2 | % | |||||||||||||||||||
Adjusted operating income | 169.3 | 145.1 | 16.6 | % | |||||||||||||||||||
Adjusted net income | 152.0 | 129.2 | 17.6 | % | |||||||||||||||||||
Adjusted diluted earnings per share | $2.80 | $2.39 | 17.1 | % | |||||||||||||||||||
(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 news release. |
Statistics (as a % of net revenue, except for income tax rate) | |||||||||||||||||||||||||||||
GAAP Year Ended December 31, | Adjusted (1) Year Ended December 31, |
||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||||||
Gross profit | 66.9 | % | 69.2 | % | 69.6 | % | 69.8 | % | |||||||||||||||||||||
SG&A | 44.9 | % | 45.9 | % | 39.5 | % | 39.3 | % | |||||||||||||||||||||
R&D | 16.8 | % | 15.2 | % | 15.4 | % | 16.3 | % | |||||||||||||||||||||
Operating (loss) income | (5.9) | % | (7.5) | % | 14.7 | % | 14.2 | % | |||||||||||||||||||||
Net income (loss) | 1.5 | % | (8.4) | % | 13.2 | % | 12.6 | % | |||||||||||||||||||||
Income tax rate | 121.7 | % | (14.7) | % | 5.7 | % | 3.8 | % | |||||||||||||||||||||
(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 news release. |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED (U.S. dollars in millions, except per share amounts) | |||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2023 |
GAAP Financial Measures | Restructuring Expenses (A) |
Depreciation and Amortization Expenses (B) |
Impairment (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 | $120.0 | $— | ($3.6) | ($12.6) | $— | ($3.4) | $— | ($0.2) | $— | $— | $100.2 | ||||||||||||||||||||||||
Gross profit percent | 61.3 | % | — | % | 1.2 | % | 4.1 | % | — | % | 1.1 | % | — | % | 0.1 | % | — | % | — | % | 67.7 | % | |||||||||||||
Selling, general and administrative | 133.3 | — | (2.8) | — | — | — | (3.6) | (7.0) | — | — | 119.9 | ||||||||||||||||||||||||
Selling, general and administrative as a percent of net revenue | 43.0 | % | — | % | (0.9) | % | — | % | — | % | — | % | (1.2) | % | (2.3) | % | — | % | — | % | 38.7 | % | |||||||||||||
Research and development | 46.2 | — | — | — | — | (1.5) | (1.6) | (1.1) | — | — | 42.1 | ||||||||||||||||||||||||
Research and development as a percent of net revenue | 14.9 | % | — | % | — | % | — | % | — | % | (0.5) | % | (0.5) | % | (0.3) | % | — | % | — | % | 13.6 | % | |||||||||||||
Other operating expenses | 8.7 | 0.1 | — | — | — | — | (8.8) | — | — | — | — | ||||||||||||||||||||||||
Operating (loss) income | (88.0) | (0.1) | 6.4 | 102.6 | — | 4.8 | 14.0 | 8.3 | — | — | 48.0 | ||||||||||||||||||||||||
Operating margin percent | (28.4) | % | — | % | 2.1 | % | 33.1 | % | — | % | 1.6 | % | 4.5 | % | 2.7 | % | — | % | — | % | 15.5 | % | |||||||||||||
Net income | 16.3 | (0.1) | 6.4 | 102.6 | (2.6) | 4.8 | 12.4 | 8.3 | (109.3) | 8.3 | 47.3 | ||||||||||||||||||||||||
Net income as a percent of net revenue | 5.3 | % | — | % | 2.1 | % | 33.1 | % | (0.8) | % | 1.6 | % | 4.0 | % | 2.7 | % | (35.2) | % | 2.7 | % | 15.2 | % | |||||||||||||
Diluted EPS | $0.30 | $— | $0.12 | $1.89 | ($0.05) | $0.09 | $0.23 | $0.15 | ($2.01) | $0.15 | $0.87 |
GAAP results for the three months ended December 31, 2023, include: | |||||
(A) | Restructuring expenses related to organizational changes | ||||
(B) | Includes depreciation and amortization associated with purchase price accounting | ||||
(C) | ACS Inventory obsolescence adjustment and impairment of long-lived assets | ||||
(D) | Mark-to-market adjustments 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, Medical Device Regulation ("MDR") costs and cybersecurity incident costs | ||||
(G) | Non-cash expenses associated with stock-based compensation costs | ||||
(H) | The impact of valuation allowances, discrete tax items, the tax impact of intercompany transactions and the tax impact on non-GAAP adjustments | ||||
(I) | Non-cash interest expense on the Cash Exchangeable Senior Notes and 2021 Revolving Credit Facility, interest expense on the Term Facilities and interest income on the collateral for the SNIA litigation guarantee and delayed draw on 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 December 31, 2022 |
GAAP Financial Measures | Merger and Integration Expenses (A) |
Restructuring Expenses (B) |
Depreciation and Amortization Expenses (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 | $91.4 | $— | $— | ($3.6) | $— | ($2.1) | $— | ($0.3) | $— | $— | $85.4 | ||||||||||||||||||||||||
Gross profit percent | 66.8 | % | — | % | — | % | 1.3 | % | — | % | 0.8 | % | — | % | 0.1 | % | — | % | — | % | 68.9 | % | |||||||||||||
Selling, general and administrative | 119.6 | — | — | (2.8) | — | — | (5.6) | (11.4) | — | — | 99.8 | ||||||||||||||||||||||||
Selling, general and administrative as a percent of net revenue | 43.5 | % | — | % | — | % | (1.0) | % | — | % | — | % | (2.0) | % | (4.2) | % | — | % | — | % | 36.3 | % | |||||||||||||
Research and development | 44.9 | — | — | 0.1 | — | (1.4) | (0.1) | (0.6) | — | — | 42.9 | ||||||||||||||||||||||||
Research and development as a percent of net revenue | 16.3 | % | — | % | — | % | — | % | — | % | (0.5) | % | — | % | (0.2) | % | — | % | — | % | 15.6 | % | |||||||||||||
Other operating expenses | 5.0 | (0.7) | (2.0) | — | — | — | (2.3) | — | — | — | — | ||||||||||||||||||||||||
Operating income operations | 14.0 | 0.7 | 2.0 | 6.3 | — | 3.5 | 8.0 | 12.3 | — | — | 46.8 | ||||||||||||||||||||||||
Operating margin percent | 5.1 | % | 0.2 | % | 0.7 | % | 2.3 | % | — | % | 1.3 | % | 2.9 | % | 4.5 | % | — | % | — | % | 17.0 | % | |||||||||||||
Net income | 1.7 | 0.7 | 2.0 | 6.3 | (3.6) | 3.5 | 8.0 | 12.3 | 5.9 | 6.9 | 43.6 | ||||||||||||||||||||||||
Net income as a percent of net revenue | 0.6 | % | 0.2 | % | 0.7 | % | 2.3 | % | (1.3) | % | 1.3 | % | 2.9 | % | 4.5 | % | 2.1 | % | 2.5 | % | 15.9 | % | |||||||||||||
Diluted EPS | $0.03 | $0.01 | $0.04 | $0.12 | ($0.07) | $0.06 | $0.15 | $0.23 | $0.11 | $0.13 | $0.81 |
GAAP results for the three months ended December 31, 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) | Mark-to-market adjustments 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 and MDR costs | ||||
(G) | Non-cash expenses associated with stock-based compensation costs | ||||
(H) | Discrete tax items, the tax impact of intercompany transactions and the tax impact on non-GAAP adjustments | ||||
(I) | Non-cash interest expense on the Cash Exchangeable Senior Notes and 2021 Revolving Credit Facility, interest expense on the 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 | ||||||||||||||||||||||||||||||||||||||
Year Ended December 31, 2023 |
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 | $382.3 | $— | $— | ($14.7) | ($12.6) | $— | ($3.8) | $— | ($1.0) | $— | $— | $350.2 | ||||||||||||||||||||||||||
Gross profit percent | 66.9 | % | — | % | — | % | 1.3 | % | 1.1 | % | — | % | 0.3 | % | — | % | 0.1 | % | — | % | — | % | 69.6 | % | ||||||||||||||
Selling, general and administrative | 518.1 | — | — | (11.5) | — | — | — | (21.3) | (29.4) | — | — | 456.0 | ||||||||||||||||||||||||||
Selling, general and administrative as a percent of net revenue | 44.9 | % | — | % | — | % | (1.0) | % | — | % | — | % | — | % | (1.8) | % | (2.6) | % | — | % | — | % | 39.5 | % | ||||||||||||||
Research and development | 193.8 | — | — | 0.2 | — | — | (5.6) | (4.3) | (6.0) | — | — | 178.1 | ||||||||||||||||||||||||||
Research and development as a percent of net revenue | 16.8 | % | — | % | — | % | — | % | — | % | — | % | (0.5) | % | (0.4) | % | (0.5) | % | — | % | — | % | 15.4 | % | ||||||||||||||
Other operating expenses | 37.8 | (0.1) | (1.0) | — | — | — | — | (36.8) | — | — | — | — | ||||||||||||||||||||||||||
Operating (loss) income | (68.5) | 0.1 | 1.0 | 26.0 | 102.6 | — | 9.4 | 62.4 | 36.4 | — | — | 169.3 | ||||||||||||||||||||||||||
Operating margin percent | (5.9) | % | — | % | 0.1 | % | 2.3 | % | 8.9 | % | — | % | 0.8 | % | 5.4 | % | 3.2 | % | — | % | — | % | 14.7 | % | ||||||||||||||
Net income | 17.5 | 0.1 | 1.0 | 26.0 | 102.6 | (24.2) | 9.4 | 60.9 | 36.4 | (108.1) | 30.5 | 152.0 | ||||||||||||||||||||||||||
Net income as a percent of net revenue | 1.5 | % | — | % | 0.1 | % | 2.3 | % | 8.9 | % | (2.1) | % | 0.8 | % | 5.3 | % | 3.2 | % | (9.4) | % | 2.6 | % | 13.2 | % | ||||||||||||||
Diluted EPS | $0.32 | $— | $0.02 | $0.48 | $1.89 | ($0.45) | $0.17 | $1.12 | $0.67 | ($1.99) | $0.56 | $2.80 |
GAAP results for the year ended December 31, 2023, 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) | ACS Inventory obsolescence adjustment and impairment of long-lived assets | ||||
(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, MDR costs and cybersecurity incident costs | ||||
(H) | Non-cash expenses associated with stock-based compensation costs | ||||
(I) | The impact of valuation allowances, discrete tax items, R&D tax credits, the tax impact of intercompany transactions and the tax impact on non-GAAP adjustments | ||||
(J) | Non-cash interest expense on the Cash Exchangeable Senior Notes and 2021 Revolving Credit Facility, interest expense on the Term Facilities and interest income on the collateral for the SNIA litigation guarantee and delayed draw on 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 | ||||||||||||||||||||||||||||||||||||||
Year Ended December 31, 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 | $314.6 | $— | $— | ($14.5) | $— | $— | $10.5 | $— | ($1.5) | $— | $— | $309.1 | ||||||||||||||||||||||||||
Gross profit percent | 69.2 | % | — | % | — | % | 1.4 | % | — | % | — | % | (1.0) | % | — | % | 0.1 | % | — | % | — | % | 69.8 | % | ||||||||||||||
Selling, general and administrative | 469.2 | — | — | (11.3) | — | — | — | (20.9) | (35.6) | — | — | 401.4 | ||||||||||||||||||||||||||
Selling, general and administrative as a percent of net revenue | 45.9 | % | — | % | — | % | (1.1) | % | — | % | — | % | — | % | (2.0) | % | (3.5) | % | — | % | — | % | 39.3 | % | ||||||||||||||
Research and development | 155.8 | — | — | 0.2 | — | — | 19.4 | (1.5) | (7.7) | — | — | 166.2 | ||||||||||||||||||||||||||
Research and development as a percent of net revenue | 15.2 | % | — | % | — | % | — | % | — | % | — | % | 1.9 | % | (0.1) | % | (0.8) | % | — | % | — | % | 16.3 | % | ||||||||||||||
Other operating expenses | 29.5 | (1.1) | (6.6) | — | — | — | — | (21.8) | — | — | — | — | ||||||||||||||||||||||||||
Operating (loss) income | (76.8) | 1.1 | 6.6 | 25.6 | 129.4 | — | (29.9) | 44.2 | 44.8 | — | — | 145.1 | ||||||||||||||||||||||||||
Operating margin percent | (7.5) | % | 0.1 | % | 0.6 | % | 2.5 | % | 12.7 | % | — | % | (2.9) | % | 4.3 | % | 4.4 | % | — | % | — | % | 14.2 | % | ||||||||||||||
Net (loss) income | (86.2) | 1.1 | 6.6 | 25.6 | 129.4 | (44.1) | (29.9) | 44.2 | 44.8 | 5.9 | 31.7 | 129.2 | ||||||||||||||||||||||||||
Net (loss) income as a percent of net revenue | (8.4) | % | 0.1 | % | 0.6 | % | 2.5 | % | 12.7 | % | (4.3) | % | (2.9) | % | 4.3 | % | 4.4 | % | 0.6 | % | 3.1 | % | 12.6 | % | ||||||||||||||
Diluted EPS | ($1.61) | $0.02 | $0.12 | $0.47 | $2.40 | ($0.82) | ($0.55) | $0.82 | $0.83 | $0.11 | $0.59 | $2.39 |
GAAP results for the year ended December 31, 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, the tax impact of intercompany transactions and the tax impact on non-GAAP adjustments | ||||
(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. |
LIVANOVA PLC AND SUBSIDIARIES | ||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED | ||||||||||||||
(U.S. dollars in millions) | ||||||||||||||
December 31, 2023 | December 31, 2022 | |||||||||||||
ASSETS | ||||||||||||||
Current Assets: | ||||||||||||||
Cash and cash equivalents | $266.5 | $214.2 | ||||||||||||
Restricted cash | 311.4 | 301.4 | ||||||||||||
Accounts receivable, net of allowance | 215.1 | 183.1 | ||||||||||||
Inventories | 147.9 | 129.4 | ||||||||||||
Prepaid and refundable taxes | 20.1 | 31.7 | ||||||||||||
Prepaid expenses and other current assets | 27.2 | 26.3 | ||||||||||||
Total Current Assets | 988.2 | 886.1 | ||||||||||||
Property, plant and equipment, net | 154.2 | 147.2 | ||||||||||||
Goodwill | 782.9 | 768.8 | ||||||||||||
Intangible assets, net | 261.2 | 368.6 | ||||||||||||
Operating lease assets | 50.8 | 35.8 | ||||||||||||
Investments | 22.8 | 16.3 | ||||||||||||
Deferred tax assets | 118.9 | 1.4 | ||||||||||||
Long-term derivative assets | 38.5 | 54.4 | ||||||||||||
Other assets | 12.1 | 16.2 | ||||||||||||
Total Assets | $2,429.6 | $2,294.8 | ||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
Current Liabilities: | ||||||||||||||
Current debt obligations | $18.1 | $23.4 | ||||||||||||
Accounts payable | 80.8 | 74.3 | ||||||||||||
Accrued liabilities and other | 107.3 | 81.5 | ||||||||||||
Current litigation provision liability | 10.8 | 29.5 | ||||||||||||
Taxes payable | 23.3 | 16.5 | ||||||||||||
Accrued employee compensation and related benefits | 94.6 | 72.2 | ||||||||||||
Total Current Liabilities | 335.0 | 297.4 | ||||||||||||
Long-term debt obligations | 568.5 | 518.1 | ||||||||||||
Contingent consideration | 80.9 | 85.3 | ||||||||||||
Deferred tax liabilities | 11.6 | 8.5 | ||||||||||||
Long-term operating lease liabilities | 45.4 | 29.5 | ||||||||||||
Long-term employee compensation and related benefits | 17.3 | 16.8 | ||||||||||||
Long-term derivative liabilities | 45.6 | 85.7 | ||||||||||||
Other long-term liabilities | 47.7 | 45.8 | ||||||||||||
Total Liabilities | 1,151.9 | 1,087.1 | ||||||||||||
Total Stockholders’ Equity | 1,277.6 | 1,207.6 | ||||||||||||
Total Liabilities and Stockholders’ Equity | $2,429.6 | $2,294.8 | ||||||||||||
• Numbers may not add precisely due to rounding. |
LIVANOVA PLC AND SUBSIDIARIES | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED | ||||||||||||||
(U.S. dollars in millions) | Year Ended December 31, | |||||||||||||
2023 | 2022 | |||||||||||||
Operating Activities: | ||||||||||||||
Net income (loss) | $17.5 | ($86.2) | ||||||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||
Deferred tax expense | (114.4) | 1.4 | ||||||||||||
Impairment of long-lived assets | 90.0 | — | ||||||||||||
Stock-based compensation | 36.4 | 44.8 | ||||||||||||
Amortization | 25.5 | 25.2 | ||||||||||||
Depreciation | 24.7 | 22.4 | ||||||||||||
Remeasurement of derivative instruments | (22.9) | (38.7) | ||||||||||||
Amortization of debt issuance costs | 19.1 | 21.3 | ||||||||||||
ACS inventory obsolescence adjustment | 12.6 | — | ||||||||||||
Amortization of operating lease assets | 10.6 | 10.2 | ||||||||||||
Remeasurement of contingent consideration to fair value | 9.4 | (29.9) | ||||||||||||
Impairment of goodwill | — | 129.4 | ||||||||||||
Other | 1.1 | 1.7 | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Accounts receivable, net | (28.9) | (4.8) | ||||||||||||
Inventories | (28.5) | (25.7) | ||||||||||||
Other current and non-current assets | 15.3 | 7.5 | ||||||||||||
Accounts payable and accrued current and non-current liabilities | 19.2 | (3.5) | ||||||||||||
Taxes payable | 7.4 | 1.4 | ||||||||||||
Litigation provision liability | (19.1) | (6.6) | ||||||||||||
Net cash provided by operating activities | 74.9 | 69.9 | ||||||||||||
Investing Activities: | ||||||||||||||
Purchases of property, plant and equipment | (35.0) | (26.5) | ||||||||||||
Purchase of investments | (6.5) | (3.0) | ||||||||||||
Acquisitions, net of cash acquired | — | (8.9) | ||||||||||||
Other | 1.2 | (0.1) | ||||||||||||
Net cash used in investing activities | (40.3) | (38.4) | ||||||||||||
Financing Activities: | ||||||||||||||
Proceeds from long-term debt obligations | 50.0 | 507.5 | ||||||||||||
Repayment of long-term debt obligations | (21.6) | (223.5) | ||||||||||||
Shares repurchased from employees for minimum tax withholding | (7.5) | (8.7) | ||||||||||||
Repayments of short-term borrowings (maturities greater than 90 days) | (2.0) | — | ||||||||||||
Proceeds from deferred consideration from sale of Heart Valves, net of working capital adjustments | — | 4.6 | ||||||||||||
Debt issuance costs | — | (3.3) | ||||||||||||
Other | 2.6 | 3.5 | ||||||||||||
Net cash provided by financing activities | 21.5 | 280.1 | ||||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | 6.2 | (4.0) | ||||||||||||
Net increase in cash, cash equivalents and restricted cash | 62.3 | 307.6 | ||||||||||||
Cash, cash equivalents and restricted cash at beginning of period | 515.6 | 208.0 | ||||||||||||
Cash, cash equivalents and restricted cash at end of period | $577.9 | $515.6 | ||||||||||||
• Numbers may not add precisely due to rounding. |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED | |||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | |||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||||||||
GAAP Financial Measures | Certain Tax Adjustments | Adjusted Financial Measures | GAAP Financial Measures | Certain Tax Adjustments | Adjusted Financial Measures | ||||||||||||||||||||||||||||||||||||
(Loss) income before tax | ($94.3) | $— | $45.9 | $6.4 | $— | $42.5 | |||||||||||||||||||||||||||||||||||
Income tax (benefit) expense | (110.7) | 109.3 | (1.3) | 4.7 | (5.9) | (1.2) | |||||||||||||||||||||||||||||||||||
Net income | $16.3 | ($109.3) | $47.3 | $1.7 | $5.9 | $43.6 | |||||||||||||||||||||||||||||||||||
Income tax rate | 117.3 | % | (2.9) | % | 73.6 | % | (2.7) | % | |||||||||||||||||||||||||||||||||
• |
Numbers may not add precisely due to rounding. |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED | |||||||||||||||||||||||||||||||||||||||||
Year Ended December 31, | |||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||||||||
GAAP Financial Measures | Certain Tax Adjustments | Adjusted Financial Measures | GAAP Financial Measures | Certain Tax Adjustments | Adjusted Financial Measures | ||||||||||||||||||||||||||||||||||||
(Loss) income before tax | ($81.2) | $— | $161.3 | ($75.1) | $— | $134.4 | |||||||||||||||||||||||||||||||||||
Income tax (benefit) expense | (98.9) | 108.1 | 9.2 | 11.1 | (5.9) | 5.1 | |||||||||||||||||||||||||||||||||||
Net income (loss) | $17.5 | ($108.1) | $152.0 | ($86.2) | $5.9 | $129.2 | |||||||||||||||||||||||||||||||||||
Income tax rate | 121.7 | % | 5.7 | % | (14.7) | % | 3.8 | % | |||||||||||||||||||||||||||||||||
• |
Numbers may not add precisely due to rounding. |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED (shares in millions) | |||||||||||
Year Ended December 31, | |||||||||||
2022 | |||||||||||
GAAP diluted weighted average shares outstanding | 53.5 | ||||||||||
Add effects of stock-based compensation instruments | 0.5 | ||||||||||
Adjusted diluted weighted average shares outstanding (1) |
54.0 | ||||||||||
(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. |