Third Quarter Revenues of $443.7 million, Down 2.9% Versus Prior
Year Period; Up 4.2% on Constant Currency Basis
Third Quarter GAAP Diluted EPS of $1.27, Up 7.6% Over the Prior
Year Period
Third Quarter Adjusted Diluted EPS of $1.60, up 1.9%, Including
the Unfavorable Impact From Foreign Currency of Approximately 17%
2015 Guidance Range for Constant Currency Revenue Growth Narrowed
From a Range of 4.0% to 6.0% to a Range of 4.7% to 5.5%
2015 Guidance Range for Adjusted Diluted EPS Narrowed From a Range
of $6.10 to $6.35 to a Range of $6.20 to $6.30
WAYNE, Pa.--(BUSINESS WIRE)--Oct. 29, 2015--
Teleflex Incorporated (NYSE: TFX) (the “Company”) today announced
financial results for the third quarter ended September 27, 2015.
Third quarter net revenues were $443.7 million, a decrease of 2.9% over
the third quarter 2014. Excluding the impact of foreign currency
fluctuations, third quarter net revenues increased 4.2% over the year
ago quarter.
Third quarter GAAP diluted earnings per share from continuing operations
increased 7.6% to $1.27, as compared to $1.18 in the prior year period.
Third quarter adjusted diluted earnings per share from continuing
operations increased 1.9% to $1.60, compared to $1.57 in the prior year
period.
“During the third quarter of 2015, Teleflex's North American business
units continued their strong performance," said Benson Smith, Chairman,
President and Chief Executive Officer. "The investments we have been
making in our key North American strategic business units are yielding
returns, as our revenue growth was broad-based, and included volume
growth of over 3%, increased revenue from new product introductions of
approximately 1%, and the contribution from improved pricing and
recently completed acquisitions, which together total approximately
1.5%. In addition to North American strength, constant currency revenue
growth in Asia returned to double-digit levels. However, our top-line
performance this quarter was adversely affected by a year-over-year
revenue decline in Latin America due to macroeconomic factors impacting
the region."
Added Smith, "In addition, despite softness in Latin America and
significant foreign currency headwinds, the Company continued to grow
adjusted earnings per share thanks to operational initiatives and a
reduction in our tax rate. Looking forward, we anticipate a strong close
to the year from the perspective of constant currency revenue growth and
adjusted earnings per share, as our facility footprint restructuring
remains on track."
THIRD QUARTER NET REVENUE BY SEGMENT AND GEOGRAPHY
Vascular North America third quarter net revenues were $82.6 million, an
increase of 7.8% compared to the third quarter 2014. Excluding the
impact of foreign currency fluctuations, third quarter net revenues
increased 8.6% compared to the year ago quarter. The increase in
constant currency revenue was largely due to higher sales volume of
existing products.
Surgical North America third quarter net revenues were $39.6 million, an
increase of 9.6% compared to the third quarter 2014. Excluding the
impact of foreign currency fluctuations, third quarter net revenues
increased 11.1% compared to the year ago quarter. The increase in
constant currency revenue was largely due to product sales resulting
from acquisitions, an increase in new product sales, price increases and
higher sales volume of existing products.
Anesthesia North America third quarter net revenues were $47.6 million,
an increase of 0.9% compared to the third quarter 2014. Excluding the
impact of foreign currency fluctuations, third quarter net revenues
increased 1.6% compared to the year ago quarter. The increase in
constant currency revenue was largely due to new product sales.
EMEA third quarter net revenues were $120.9 million, a decrease of 14.4%
compared to the third quarter 2014. Excluding the impact of foreign
currency fluctuations, third quarter net revenues increased 1.1%
compared to the year ago quarter. The increase in constant currency
revenue was largely due to new product sales.
Asia third quarter net revenues were $61.9 million, a decrease of 0.2%
compared to the third quarter 2014. Excluding the impact of foreign
currency fluctuations, third quarter net revenues increased 11.3%
compared to the year ago quarter. The increase in constant currency
revenue was largely due to price increases, product sales resulting from
acquisitions and higher sales volume of existing products.
OEM and Development Services (“OEM”) third quarter net revenues were
$39.0 million, a decrease of 0.6% compared to the third quarter 2014.
Excluding the impact of foreign currency fluctuations, third quarter net
revenues increased 2.5% compared to the year ago quarter. The increase
in constant currency revenue was largely due to an increase in new
product sales.
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
% Increase/ (Decrease)
|
|
|
|
|
September 27,
2015
|
|
|
September 28,
2014
|
|
|
Constant
Currency
|
|
|
Foreign
Currency
|
|
|
Total
Change
|
|
|
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
Vascular North America
|
|
|
$
|
82.6
|
|
|
$
|
76.7
|
|
|
8.6
|
%
|
|
|
(0.8
|
%)
|
|
|
7.8
|
%
|
|
Surgical North America
|
|
|
|
39.6
|
|
|
|
36.1
|
|
|
11.1
|
%
|
|
|
(1.5
|
%)
|
|
|
9.6
|
%
|
|
Anesthesia North America
|
|
|
|
47.6
|
|
|
|
47.2
|
|
|
1.6
|
%
|
|
|
(0.7
|
%)
|
|
|
0.9
|
%
|
|
EMEA
|
|
|
|
120.9
|
|
|
|
141.2
|
|
|
1.1
|
%
|
|
|
(15.5
|
%)
|
|
|
(14.4
|
%)
|
|
Asia
|
|
|
|
61.9
|
|
|
|
62.0
|
|
|
11.3
|
%
|
|
|
(11.5
|
%)
|
|
|
(0.2
|
%)
|
|
OEM
|
|
|
|
39.0
|
|
|
|
39.2
|
|
|
2.5
|
%
|
|
|
(3.1
|
%)
|
|
|
(0.6
|
%)
|
|
All Other
|
|
|
|
52.1
|
|
|
|
54.8
|
|
|
(2.7
|
%)
|
|
|
(2.3
|
%)
|
|
|
(5.0
|
%)
|
|
Total
|
|
|
$
|
443.7
|
|
|
$
|
457.2
|
|
|
4.2
|
%
|
|
|
(7.1
|
%)
|
|
|
(2.9
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER FINANCIAL HIGHLIGHTS AND KEY PERFORMANCE METRICS
Depreciation expense, amortization of intangible assets and deferred
financing costs for the first nine months of 2015 aggregated $92.0
million compared to $96.3 million for the prior year period.
Cash and cash equivalents at September 27, 2015 were $276.5 million
compared to $303.2 million at December 31, 2014.
Net accounts receivable at September 27, 2015 were $273.0 million
compared to $273.7 million at December 31, 2014.
Net inventories at September 27, 2015 were $345.9 million compared to
$335.6 million at December 31, 2014.
Net debt obligations at September 27, 2015 were $812.6 million compared
to $801.4 million at December 31, 2014.
2015 OUTLOOK
The Company narrowed its full year 2015 constant currency revenue growth
guidance from a range of 4.0% to 6.0% to a range of 4.7% to 5.5%. On a
GAAP basis, revenues are expected to decrease 1.5% to 2.3% compared to
the prior year due to the unfavorable impact of foreign currency
fluctuations. Previously, the Company estimated that GAAP revenue would
range from flat to a 2.0% decrease compared to the prior year.
In addition, the Company narrowed its full year 2015 adjusted diluted
earnings per share guidance from a range of $6.10 to $6.35 to a range of
$6.20 to $6.30. Consistent with management's previous expectations,
foreign currency fluctuations are anticipated to negatively impact
adjusted earnings per share in 2015 by approximately 15%. The Company
has updated its full year 2015 GAAP diluted earnings per share from
continuing operations range from $4.23 to $4.38 to a range of $4.53 to
$4.63, reflecting an expected reduction in 2015 forecasted
restructuring, impairment charges and special items, net of tax.
|
|
|
FORECASTED 2015 CONSTANT CURRENCY REVENUE GROWTH RECONCILIATION
|
|
|
|
|
|
|
Low
|
|
|
High
|
|
|
|
|
|
|
|
|
|
Forecasted 2015 GAAP revenue growth
|
|
|
(2.3%)
|
|
|
(1.5%)
|
|
|
|
|
|
|
|
|
|
Estimated impact of foreign currency fluctuations
|
|
|
7.0%
|
|
|
7.0%
|
|
|
|
|
|
|
|
|
|
Forecasted 2015 constant currency revenue growth
|
|
|
4.7%
|
|
|
5.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORECASTED 2015 ADJUSTED EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
|
Low
|
|
|
High
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share attributable to common shareholders
|
|
|
$4.53
|
|
|
$4.63
|
|
|
|
|
|
|
|
|
|
Restructuring, impairment charges and special items, net of tax
|
|
|
$0.60
|
|
|
$0.60
|
|
|
|
|
|
|
|
|
|
Intangible amortization expense, net of tax
|
|
|
$0.90
|
|
|
$0.90
|
|
|
|
|
|
|
|
|
|
Amortization of debt discount on convertible notes, net of tax
|
|
|
$0.17
|
|
|
$0.17
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per share
|
|
|
$6.20
|
|
|
$6.30
|
|
|
|
|
|
|
|
|
CONFERENCE CALL WEBCAST AND ADDITIONAL INFORMATION
As previously announced, Teleflex will comment on its financial results
on a conference call to be held today at 8:00 a.m. (ET). The call will
be available live and archived on the company’s website at www.teleflex.com
and the accompanying presentation will be posted prior to the call.
An audio replay will be available until November 3, 2015 at 11:59pm
(ET), by calling 888-286-8010 (U.S./Canada) or 617-801-6888
(International), Passcode: 53575576.
ADDITIONAL NOTES
Constant currency revenue growth excludes the impact of translating the
results of international subsidiaries at different currency exchange
rates from period to period.
References in this release to the unfavorable impact of foreign currency
on adjusted diluted earnings per share include both the impact of
translating foreign currencies into U.S. dollars and the impact of
foreign currency exchange rate fluctuations on foreign currency
denominated transactions.
In the discussion of segment results, "new products" refers to products
we have sold for 36 months or less, and "existing products" refers to
products we have sold for more than 36 months.
Certain financial information is presented on a rounded basis, which may
cause minor differences.
Segment results and commentary exclude the impact of discontinued
operations.
NOTES ON NON-GAAP FINANCIAL MEASURES
This press release includes certain non-GAAP financial measures, which
include:
Adjusted diluted earnings per share. This measure excludes, depending on
the period presented (i) restructuring and impairment charges; (ii)
certain losses and other charges, including acquisition and integration
costs, charges related to facility consolidations, net of specified
reversals, including a reversal of liabilities related to certain
contingent consideration arrangements and a reversal related to a
litigation verdict against the Company with respect to a non-operating
joint venture; (iii) amortization of the debt discount on the Company’s
convertible notes; (iv) intangible amortization expense; (v) loss on
extinguishment of debt; and (vi) tax benefits resulting from the
resolution of, or expiration of the statute of limitations with respect
to, prior years’ tax matters. In addition, the calculation of diluted
shares within adjusted earnings per share gives effect to the
anti-dilutive impact of the Company’s convertible note hedge agreements,
which reduce the potential economic dilution that otherwise would occur
upon conversion of the Company’s senior subordinated convertible notes
(under GAAP, the anti-dilutive impact of the convertible note hedge
agreements is not reflected in diluted shares).
Constant currency revenue growth. This measure excludes the impact of
translating the results of international subsidiaries at different
currency exchange rates from period to period.
Management believes these measures are useful to investors because they
eliminate items that do not reflect Teleflex’s day-to-day operations. In
addition, management believes that the calculation of non-GAAP diluted
shares is useful to investors because it provides insight into the
offsetting economic effect of the convertible note hedge against
conversions of the convertible notes. Management uses these financial
measures for internal managerial purposes, when publicly providing
guidance on possible future results, and to assist in our evaluation of
period-to-period comparisons. These financial measures are presented in
addition to results presented in accordance with generally accepted
accounting principles (“GAAP”) and should not be relied upon as a
substitute for GAAP financial measures. Tables reconciling historical
adjusted diluted earnings per share to historical GAAP earnings per
share are set forth below. Tables reconciling constant currency net
revenues to GAAP net revenues and reconciling forecasted non-GAAP
measures to the most directly comparable forecasted GAAP measures are
set forth above.
|
|
|
RECONCILIATION OF CONSOLIDATED STATEMENT OF INCOME ITEMS
Dollars in millions, except per share amounts
|
|
|
|
Quarter Ended – September 27, 2015
|
|
|
|
|
|
|
Cost of
goods
sold
|
|
|
Selling,
general and
administrative
expenses
|
|
|
Research
and
development
expenses
|
|
|
Restructuring
and other
impairment
charges
|
|
|
(Gain)
loss on
sale of
business
and
assets
|
|
|
Interest
expense, net
|
|
|
Income
taxes
|
|
|
Net income
(loss)
attributable
to common
shareholders
from
continuing
operations
|
|
|
Diluted
earnings per
share
available to
common
shareholders
|
|
|
Shares used
in calculation
of GAAP and
adjusted
earnings per
share
|
|
GAAP Basis
|
|
|
$215.5
|
|
|
$138.8
|
|
|
|
$12.6
|
|
|
$0.7
|
|
|
($0.4
|
)
|
|
|
$14.2
|
|
|
$0.8
|
|
|
$61.5
|
|
|
|
$1.27
|
|
|
|
48,532
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other impairment charges
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
0.7
|
|
|
—
|
|
|
|
—
|
|
|
0.3
|
|
|
0.4
|
|
|
|
$0.01
|
|
|
|
—
|
|
|
Losses and other charges (A)
|
|
|
2.3
|
|
|
(0.5
|
)
|
|
|
—
|
|
|
—
|
|
|
(0.4
|
)
|
|
|
—
|
|
|
0.8
|
|
|
0.6
|
|
|
|
$0.01
|
|
|
|
—
|
|
|
Amortization of debt discount on convertible notes
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
3.3
|
|
|
1.2
|
|
|
2.1
|
|
|
|
$0.04
|
|
|
|
—
|
|
|
Intangible amortization expense
|
|
|
—
|
|
|
15.5
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
4.1
|
|
|
11.4
|
|
|
|
$0.23
|
|
|
|
—
|
|
|
Tax adjustment (B)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
3.9
|
|
|
(3.9
|
)
|
|
|
($0.08
|
)
|
|
|
—
|
|
|
Shares due to Teleflex under note hedge (C)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$0.11
|
|
|
|
(3,536
|
)
|
|
Adjusted basis
|
|
|
$213.2
|
|
|
$123.9
|
|
|
|
$12.6
|
|
|
—
|
|
|
—
|
|
|
|
$10.8
|
|
|
$11.1
|
|
|
$72.1
|
|
|
|
$1.60
|
|
|
|
44,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended – September 28, 2014
|
|
|
|
|
|
|
Cost of
goods
sold
|
|
|
Selling,
general and
administrative
expenses
|
|
|
Research
and
development
expenses
|
|
|
Restructuring
and other
impairment
charges
|
|
|
(Gain)
loss on
sale of
business
and
assets
|
|
|
Interest
expense, net
|
|
|
Income
taxes
|
|
|
Net income
(loss)
attributable
to common
shareholders
from continuing
operations
|
|
|
Diluted
earnings per
share
available to
common
shareholders
|
|
|
Shares used
in calculation
of GAAP and
adjusted
earnings per
share
|
|
GAAP Basis
|
|
|
$221.0
|
|
|
$138.3
|
|
|
|
$14.9
|
|
|
$1.1
|
|
|
—
|
|
|
|
$17.0
|
|
|
$9.7
|
|
|
$55.1
|
|
|
|
$1.18
|
|
|
|
46,628
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other impairment charges
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1.1
|
|
|
—
|
|
|
|
—
|
|
|
0.1
|
|
|
1.0
|
|
|
|
$0.02
|
|
|
|
—
|
|
|
Losses and other charges (A)
|
|
|
1.9
|
|
|
(0.9
|
)
|
|
|
0.0
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1.1
|
|
|
(0.0
|
)
|
|
|
—
|
|
|
|
—
|
|
|
Amortization of debt discount on convertible notes
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
3.1
|
|
|
1.1
|
|
|
2.0
|
|
|
|
$0.04
|
|
|
|
—
|
|
|
Intangible amortization expense
|
|
|
—
|
|
|
15.0
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
4.0
|
|
|
11.0
|
|
|
|
$0.24
|
|
|
|
—
|
|
|
Shares due to Teleflex under note hedge (C)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$0.09
|
|
|
|
(2,799
|
)
|
|
Adjusted basis
|
|
|
$219.1
|
|
|
$124.2
|
|
|
|
$14.8
|
|
|
—
|
|
|
—
|
|
|
|
$13.9
|
|
|
$16.0
|
|
|
$69.0
|
|
|
|
$1.57
|
|
|
|
43,829
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) In 2015, losses and other charges include approximately $1.9
million, net of tax, or $0.04 per share, related to acquisition and
integration costs, and charges related to facility consolidations;
approximately ($0.3) million, net of tax, or ($0.01) per share, related
to a gain on sale of business and assets; reversals included
approximately ($1.0) million, net of tax, or ($0.02) per share, related
to contingent consideration liabilities. In 2014, losses and other
charges include approximately $1.5 million, net of tax, or $0.03 per
share, related to acquisition and integration costs; reversals included
approximately ($1.5) million, net of tax, or ($0.03) per share, related
to the reversal of contingent consideration liabilities.
(B) The tax adjustment represents a net benefit resulting from
legislative tax law change impacting our deferred tax liability.
(C) Adjusted diluted shares are calculated by giving effect to the
anti-dilutive impact of the Company’s convertible note hedge agreements,
which reduce the potential economic dilution that otherwise would occur
upon conversion of our senior subordinated convertible notes. Under
GAAP, the anti-dilutive impact of the convertible note hedge agreements
is not reflected in diluted shares.
|
|
|
RECONCILIATION OF CONSOLIDATED STATEMENT OF INCOME ITEMS
Dollars in millions, except per share amounts
|
|
|
|
Year-to-date Ended – September 27, 2015
|
|
|
|
|
|
|
Cost of
goods
sold
|
|
|
Selling,
general and
administrative
expenses
|
|
|
Research
and
development
expenses
|
|
|
Restructuring
and other
impairment
charges
|
|
|
(Gain)
loss on
sale of
business
and
assets
|
|
|
Interest
expense, net
|
|
|
Loss on
extinguishment
of debt, net
|
|
|
Income
taxes
|
|
|
Net income
(loss)
attributable to
common
shareholders
from
continuing
operations
|
|
|
Diluted
earnings per
share
available to
common
shareholders
|
|
|
Shares used
in calculation
of GAAP and
adjusted
earnings per
share
|
|
GAAP Basis
|
|
|
$641.1
|
|
|
$420.8
|
|
|
|
$38.9
|
|
|
$5.7
|
|
|
($0.4
|
)
|
|
|
$47.2
|
|
|
$10.5
|
|
|
$15.4
|
|
|
$145.4
|
|
|
|
$3.03
|
|
|
|
47,969
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other impairment charges
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
5.7
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
2.1
|
|
|
3.6
|
|
|
|
$0.08
|
|
|
|
—
|
|
|
Losses and other charges (A)
|
|
|
7.6
|
|
|
(3.0
|
)
|
|
|
—
|
|
|
—
|
|
|
(0.4
|
)
|
|
|
—
|
|
|
—
|
|
|
2.2
|
|
|
1.9
|
|
|
|
$0.03
|
|
|
|
—
|
|
|
Amortization of debt discount on convertible notes
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
9.8
|
|
|
—
|
|
|
3.6
|
|
|
6.2
|
|
|
|
$0.13
|
|
|
|
—
|
|
|
Intangible amortization expense
|
|
|
—
|
|
|
45.3
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
12.0
|
|
|
33.3
|
|
|
|
$0.69
|
|
|
|
—
|
|
|
Loss on extinguishment of debt, net
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
10.5
|
|
|
3.8
|
|
|
6.6
|
|
|
|
$0.14
|
|
|
|
—
|
|
|
Tax adjustment (B)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
4.1
|
|
|
(4.1
|
)
|
|
|
($0.08
|
)
|
|
|
—
|
|
|
Shares due to Teleflex under note hedge (C)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$0.30
|
|
|
|
(3,319
|
)
|
|
Adjusted basis
|
|
|
$633.5
|
|
|
$378.5
|
|
|
|
$38.9
|
|
|
—
|
|
|
—
|
|
|
|
$37.4
|
|
|
—
|
|
|
$43.1
|
|
|
$193.0
|
|
|
|
$4.32
|
|
|
|
44,650
|
|
|
|
|
|
|
Year-to-date Ended – September 28, 2014
|
|
|
|
|
|
|
Cost of
goods
sold
|
|
|
Selling,
general and
administrative
expenses
|
|
|
Research
and
development
expenses
|
|
|
Restructuring
and other
impairment
charges
|
|
|
(Gain)
loss on
sale of
business
and
assets
|
|
|
Interest
expense, net
|
|
|
Loss on
extinguishment
of debt, net
|
|
|
Income
taxes
|
|
|
Net income
(loss)
attributable to
common
shareholders
from
continuing
operations
|
|
|
Diluted
earnings per
share
available to
common
shareholders
|
|
|
Shares used
in calculation
of GAAP and
adjusted
earnings per
share
|
|
GAAP Basis
|
|
|
$662.4
|
|
|
$425.4
|
|
|
|
$43.8
|
|
|
$16.5
|
|
|
—
|
|
|
|
$48.2
|
|
|
—
|
|
|
$28.2
|
|
|
$138.6
|
|
|
|
$3.00
|
|
|
|
46,256
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other impairment charges
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
16.5
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
4.7
|
|
|
11.8
|
|
|
|
$0.26
|
|
|
|
—
|
|
|
Losses and other charges (A)
|
|
|
2.8
|
|
|
(2.1
|
)
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
1.9
|
|
|
(1.1
|
)
|
|
|
($0.02
|
)
|
|
|
—
|
|
|
Amortization of debt discount on convertible notes
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
9.1
|
|
|
—
|
|
|
3.3
|
|
|
5.8
|
|
|
|
$0.12
|
|
|
|
—
|
|
|
Intangible amortization expense
|
|
|
—
|
|
|
47.1
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
13.9
|
|
|
33.1
|
|
|
|
$0.72
|
|
|
|
—
|
|
|
Loss on extinguishment of debt, net
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
Tax adjustment (B)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
(0.2
|
)
|
|
|
($0.01
|
)
|
|
|
—
|
|
|
Shares due to Teleflex under note hedge (C)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$0.25
|
|
|
|
(2,654
|
)
|
|
Adjusted basis
|
|
|
$659.6
|
|
|
$380.4
|
|
|
|
$43.7
|
|
|
—
|
|
|
—
|
|
|
|
$39.1
|
|
|
—
|
|
|
$52.3
|
|
|
$187.9
|
|
|
|
$4.31
|
|
|
|
43,602
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) In 2015, losses and other charges include approximately $5.8
million, net of tax, or $0.12 per share, related to acquisition and
integration costs, and charges related to facility consolidations;
approximately ($0.3) million, net of tax, or ($0.01) per share, related
to a gain on sale of business and assets; reversals included
approximately ($3.4) million, net of tax, or ($0.07) per share, related
to contingent consideration liabilities and approximately ($0.2)
million, net of tax, or ($0.01) per share, related to a litigation
verdict against the Company with respect to a non-operating joint
venture. In 2014, losses and other charges include approximately $7.0
million, net of tax, or $0.16 per share, related to acquisition and
integration costs; reversals included approximately ($8.1) million, net
of tax, or ($0.18) per share, related to the reversal of contingent
consideration liabilities.
(B) In 2015, the tax adjustment represents a net benefit resulting from
legislative tax law change impacting our deferred tax liability. In
2014, the tax adjustment represents a benefit resulting from the
expiration of statute of limitations with respect to a foreign tax
matter.
(C) Adjusted diluted shares are calculated by giving effect to the
anti-dilutive impact of the Company’s convertible note hedge agreements,
which reduce the potential economic dilution that otherwise would occur
upon conversion of our senior subordinated convertible notes. Under
GAAP, the anti-dilutive impact of the convertible note hedge agreements
is not reflected in diluted shares.
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NET DEBT OBLIGATIONS
|
|
|
|
|
|
|
September 27, 2015
|
|
|
December 31, 2014
|
|
|
|
|
(Dollars in thousands)
|
|
Note payable and current portion of long term borrowings
|
|
|
$
|
416,685
|
|
|
$
|
368,401
|
|
|
|
|
|
|
|
|
|
|
|
Long term borrowings
|
|
|
|
646,000
|
|
|
|
700,000
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized debt discount
|
|
|
|
26,386
|
|
|
|
36,197
|
|
|
|
|
|
|
|
|
|
|
|
Total debt obligations
|
|
|
|
1,089,071
|
|
|
|
1,104,598
|
|
|
|
|
|
|
|
|
|
|
|
Less: cash and cash equivalents
|
|
|
|
276,463
|
|
|
|
303,236
|
|
|
|
|
|
|
|
|
|
|
|
Net debt obligations
|
|
|
$
|
812,608
|
|
|
$
|
801,362
|
|
|
|
|
|
|
|
|
|
|
ABOUT TELEFLEX INCORPORATED
Teleflex is a global provider of medical technologies designed to
improve the health and quality of people’s lives. We apply purpose
driven innovation - a relentless pursuit of identifying unmet clinical
needs - to benefit patients and healthcare providers. Our portfolio is
diverse, with solutions in the fields of vascular and interventional
access, surgical, anesthesia, cardiac care, urology, emergency medicine
and respiratory care. Teleflex employees worldwide are united in the
understanding that what we do every day makes a difference. For more
information, please visit teleflex.com.
Teleflex is the home of Arrow®, Deknatel®, Hudson
RCI®, LMA®, Pilling®, Rusch®
and Weck® - trusted brands united by a common sense of
purpose.
CAUTION CONCERNING FORWARD-LOOKING INFORMATION
This press release contains forward-looking statements, including, but
not limited to, our expectation of a strong close to the year from the
perspective of constant currency revenue growth and adjusted earnings
per share; and forecasted 2015 GAAP and constant currency revenue growth
and GAAP and adjusted diluted earnings per share. Actual results could
differ materially from those in the forward-looking statements due to,
among other things, conditions in the end markets we serve, customer
reaction to new products and programs, our ability to achieve sales
growth, price increases or cost reductions; changes in the reimbursement
practices of third party payors; our ability to realize efficiencies and
to execute on our strategic initiatives; changes in material costs and
surcharges; market acceptance and unanticipated difficulties in
connection with the introduction of new products and product line
extensions; product recalls; unanticipated difficulties in connection
with the consolidation of manufacturing and administrative functions,
including as a result of difficulties with various employees, labor
representatives or regulators; the loss of skilled employees in
connection with such initiatives; unanticipated difficulties,
expenditures and delays in complying with government regulations
applicable to our businesses; the impact of government healthcare reform
legislation; our ability to meet our debt obligations; changes in
general and international economic conditions, including fluctuations in
foreign currency exchange rates; and other factors described or
incorporated in our filings with the Securities and Exchange Commission,
including our Annual Report on Form 10-K for the year ended December 31,
2014.
|
|
|
TELEFLEX INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
September 27,
2015
|
|
|
September 28,
2014
|
|
|
September 27,
2015
|
|
|
September 28,
2014
|
|
|
|
|
(Dollars and shares in thousands, except per share)
|
|
Net revenues
|
|
|
$
|
443,714
|
|
|
|
$
|
457,173
|
|
|
|
$
|
1,325,189
|
|
|
|
$
|
1,363,824
|
|
|
Cost of goods sold
|
|
|
|
215,501
|
|
|
|
|
221,007
|
|
|
|
|
641,102
|
|
|
|
|
662,411
|
|
|
Gross profit
|
|
|
|
228,213
|
|
|
|
|
236,166
|
|
|
|
|
684,087
|
|
|
|
|
701,413
|
|
|
Selling, general and administrative expenses
|
|
|
|
138,840
|
|
|
|
|
138,252
|
|
|
|
|
420,765
|
|
|
|
|
425,392
|
|
|
Research and development expenses
|
|
|
|
12,571
|
|
|
|
|
14,871
|
|
|
|
|
38,898
|
|
|
|
|
43,803
|
|
|
Restructuring charges
|
|
|
|
660
|
|
|
|
|
1,108
|
|
|
|
|
5,688
|
|
|
|
|
16,511
|
|
|
Gain on sale of assets
|
|
|
|
(408
|
)
|
|
|
|
—
|
|
|
|
|
(408
|
)
|
|
|
|
—
|
|
|
Income from continuing operations before interest, extinguishment of
debt and taxes
|
|
|
|
76,550
|
|
|
|
|
81,935
|
|
|
|
|
219,144
|
|
|
|
|
215,707
|
|
|
Interest expense
|
|
|
|
14,306
|
|
|
|
|
17,184
|
|
|
|
|
47,685
|
|
|
|
|
48,650
|
|
|
Interest income
|
|
|
|
(130
|
)
|
|
|
|
(161
|
)
|
|
|
|
(453
|
)
|
|
|
|
(494
|
)
|
|
Loss on extinguishment of debt
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
10,454
|
|
|
|
|
—
|
|
|
Income from continuing operations before taxes
|
|
|
|
62,374
|
|
|
|
|
64,912
|
|
|
|
|
161,458
|
|
|
|
|
167,551
|
|
|
Taxes on income from continuing operations
|
|
|
|
803
|
|
|
|
|
9,684
|
|
|
|
|
15,415
|
|
|
|
|
28,224
|
|
|
Income from continuing operations
|
|
|
|
61,571
|
|
|
|
|
55,228
|
|
|
|
|
146,043
|
|
|
|
|
139,327
|
|
|
Operating loss from discontinued operations
|
|
|
|
(788
|
)
|
|
|
|
(247
|
)
|
|
|
|
(1,432
|
)
|
|
|
|
(1,866
|
)
|
|
(Benefit) taxes on loss from discontinued operations
|
|
|
|
(69
|
)
|
|
|
|
24
|
|
|
|
|
180
|
|
|
|
|
(345
|
)
|
|
Loss from discontinued operations
|
|
|
|
(719
|
)
|
|
|
|
(271
|
)
|
|
|
|
(1,612
|
)
|
|
|
|
(1,521
|
)
|
|
Net income
|
|
|
|
60,852
|
|
|
|
|
54,957
|
|
|
|
|
144,431
|
|
|
|
|
137,806
|
|
|
Less: Income from continuing operations attributable to
noncontrolling interest
|
|
|
|
28
|
|
|
|
|
126
|
|
|
|
|
692
|
|
|
|
|
765
|
|
|
Net income attributable to common shareholders
|
|
|
$
|
60,824
|
|
|
|
$
|
54,831
|
|
|
|
$
|
143,739
|
|
|
|
$
|
137,041
|
|
|
Earnings per share available to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
$
|
1.48
|
|
|
|
$
|
1.33
|
|
|
|
$
|
3.50
|
|
|
|
$
|
3.35
|
|
|
Loss from discontinued operations
|
|
|
|
(0.02
|
)
|
|
|
|
(0.01
|
)
|
|
|
|
(0.04
|
)
|
|
|
|
(0.04
|
)
|
|
Net income
|
|
|
$
|
1.46
|
|
|
|
$
|
1.32
|
|
|
|
$
|
3.46
|
|
|
|
$
|
3.31
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
$
|
1.27
|
|
|
|
$
|
1.18
|
|
|
|
$
|
3.03
|
|
|
|
$
|
3.00
|
|
|
Loss from discontinued operations
|
|
|
|
(0.02
|
)
|
|
|
|
—
|
|
|
|
|
(0.03
|
)
|
|
|
|
(0.04
|
)
|
|
Net income
|
|
|
$
|
1.25
|
|
|
|
$
|
1.18
|
|
|
|
$
|
3.00
|
|
|
|
$
|
2.96
|
|
|
Dividends per share
|
|
|
$
|
0.34
|
|
|
|
$
|
0.34
|
|
|
|
$
|
1.02
|
|
|
|
$
|
1.02
|
|
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
41,597
|
|
|
|
|
41,399
|
|
|
|
|
41,542
|
|
|
|
|
41,347
|
|
|
Diluted
|
|
|
|
48,532
|
|
|
|
|
46,628
|
|
|
|
|
47,969
|
|
|
|
|
46,256
|
|
|
Amounts attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of tax
|
|
|
$
|
61,543
|
|
|
|
$
|
55,102
|
|
|
|
$
|
145,351
|
|
|
|
$
|
138,562
|
|
|
Loss from discontinued operations, net of tax
|
|
|
|
(719
|
)
|
|
|
|
(271
|
)
|
|
|
|
(1,612
|
)
|
|
|
|
(1,521
|
)
|
|
Net income
|
|
|
$
|
60,824
|
|
|
|
$
|
54,831
|
|
|
|
$
|
143,739
|
|
|
|
$
|
137,041
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TELEFLEX INCORPORATED AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
September 27,
|
|
December 31,
|
|
|
|
2015
|
|
2014
|
|
|
|
(Dollars in thousands)
|
|
ASSETS
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
276,463
|
|
$
|
303,236
|
|
Accounts receivable, net
|
|
272,996
|
|
273,704
|
|
Inventories, net
|
|
345,899
|
|
335,593
|
|
Prepaid expenses and other current assets
|
|
33,798
|
|
35,697
|
|
Prepaid taxes
|
|
43,966
|
|
40,256
|
|
Deferred tax assets
|
|
55,981
|
|
57,301
|
|
Assets held for sale
|
|
7,044
|
|
7,422
|
|
Total current assets
|
|
1,036,147
|
|
1,053,209
|
|
Property, plant and equipment, net
|
|
313,244
|
|
317,435
|
|
Goodwill
|
|
1,303,175
|
|
1,323,553
|
|
Intangible assets, net
|
|
1,192,364
|
|
1,216,720
|
|
Investments in affiliates
|
|
324
|
|
1,150
|
|
Deferred tax assets
|
|
940
|
|
1,178
|
|
Other assets
|
|
61,507
|
|
64,010
|
|
Total assets
|
|
$
|
3,907,701
|
|
$
|
3,977,255
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Current borrowings
|
|
$
|
416,685
|
|
$
|
368,401
|
|
Accounts payable
|
|
67,906
|
|
64,100
|
|
Accrued expenses
|
|
67,027
|
|
72,383
|
|
Current portion of contingent consideration
|
|
545
|
|
11,276
|
|
Payroll and benefit-related liabilities
|
|
77,435
|
|
85,442
|
|
Accrued interest
|
|
7,490
|
|
9,169
|
|
Income taxes payable
|
|
9,728
|
|
13,768
|
|
Other current liabilities
|
|
10,655
|
|
10,360
|
|
Total current liabilities
|
|
657,471
|
|
634,899
|
|
Long-term borrowings
|
|
646,000
|
|
700,000
|
|
Deferred tax liabilities
|
|
406,101
|
|
451,541
|
|
Pension and postretirement benefit liabilities
|
|
148,514
|
|
167,241
|
|
Noncurrent liability for uncertain tax provisions
|
|
50,817
|
|
50,884
|
|
Other liabilities
|
|
57,737
|
|
58,991
|
|
Total liabilities
|
|
1,966,640
|
|
2,063,556
|
|
Commitments and contingencies
|
|
|
|
|
|
Total common shareholders' equity
|
|
1,938,891
|
|
1,911,309
|
|
Noncontrolling interest
|
|
2,170
|
|
2,390
|
|
Total equity
|
|
1,941,061
|
|
1,913,699
|
|
Total liabilities and equity
|
|
$
|
3,907,701
|
|
$
|
3,977,255
|
|
|
|
|
|
|
|
|
|
|
|
TELEFLEX INCORPORATED AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited)
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
September 27,
|
|
September 28,
|
|
|
|
2015
|
|
2014
|
|
|
|
(Dollars in thousands)
|
|
Cash Flows from Operating Activities of Continuing Operations
|
|
|
|
|
|
Net income
|
|
$
|
144,431
|
|
|
$
|
137,806
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Loss from discontinued operations
|
|
1,612
|
|
|
1,521
|
|
|
Depreciation expense
|
|
34,035
|
|
|
37,409
|
|
|
Amortization expense of intangible assets
|
|
45,278
|
|
|
47,053
|
|
|
Amortization expense of deferred financing costs and debt discount
|
|
12,662
|
|
|
11,792
|
|
|
Loss on extinguishment of debt
|
|
10,454
|
|
|
—
|
|
|
Gain on sale of assets
|
|
(408
|
)
|
|
—
|
|
|
Changes in contingent consideration
|
|
(3,260
|
)
|
|
(7,670
|
)
|
|
Stock-based compensation
|
|
10,379
|
|
|
9,125
|
|
|
Deferred income taxes, net
|
|
(21,960
|
)
|
|
(2,808
|
)
|
|
Other
|
|
(18,329
|
)
|
|
(4,310
|
)
|
|
Changes in operating assets and liabilities, net of effects of
acquisitions and disposals:
|
|
|
|
|
|
Accounts receivable
|
|
(8,714
|
)
|
|
2,442
|
|
|
Inventories
|
|
(19,904
|
)
|
|
(23,084
|
)
|
|
Prepaid expenses and other current assets
|
|
1,636
|
|
|
(4,087
|
)
|
|
Accounts payable and accrued expenses
|
|
(2,855
|
)
|
|
14,258
|
|
|
Income taxes receivable and payable, net
|
|
(8,297
|
)
|
|
(10,649
|
)
|
|
Net cash provided by operating activities from continuing operations
|
|
176,760
|
|
|
208,798
|
|
|
Cash Flows from Investing Activities of Continuing Operations:
|
|
|
|
|
|
Expenditures for property, plant and equipment
|
|
(45,566
|
)
|
|
(48,220
|
)
|
|
Proceeds from sale of assets
|
|
408
|
|
|
5,251
|
|
|
Payments for businesses and intangibles acquired, net of cash
acquired
|
|
(63,451
|
)
|
|
(28,535
|
)
|
|
Investment in affiliates
|
|
—
|
|
|
(40
|
)
|
|
Net cash used in investing activities from continuing operations
|
|
(108,609
|
)
|
|
(71,544
|
)
|
|
Cash Flows from Financing Activities of Continuing Operations:
|
|
|
|
|
|
Proceeds from new borrowings
|
|
288,100
|
|
|
250,000
|
|
|
Reduction in borrowings
|
|
(303,627
|
)
|
|
(480,009
|
)
|
|
Debt extinguishment, issuance and amendment fees
|
|
(9,017
|
)
|
|
(3,689
|
)
|
|
Net proceeds from share based compensation plans and the related tax
impacts
|
|
4,815
|
|
|
2,936
|
|
|
Payments to noncontrolling interest shareholders
|
|
(833
|
)
|
|
(1,094
|
)
|
|
Payments for contingent consideration
|
|
(7,974
|
)
|
|
—
|
|
|
Dividends paid
|
|
(42,382
|
)
|
|
(42,174
|
)
|
|
Net cash used in financing activities from continuing operations
|
|
(70,918
|
)
|
|
(274,030
|
)
|
|
Cash Flows from Discontinued Operations:
|
|
|
|
|
|
Net cash used in operating activities
|
|
(1,954
|
)
|
|
(1,946
|
)
|
|
Net cash used in discontinued operations
|
|
(1,954
|
)
|
|
(1,946
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
(22,052
|
)
|
|
(6,880
|
)
|
|
Net decrease in cash and cash equivalents
|
|
(26,773
|
)
|
|
(145,602
|
)
|
|
Cash and cash equivalents at the beginning of the period
|
|
303,236
|
|
|
431,984
|
|
|
Cash and cash equivalents at the end of the period
|
|
$
|
276,463
|
|
|
$
|
286,382
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20151029005067/en/
Source: Teleflex Incorporated
Teleflex Incorporated
Jake Elguicze
Treasurer and Vice
President of Investor Relations
610-948-2836