Third Quarter Revenues of $455.6 million, up 2.7% Versus Prior
Year Period; up 3.1% on Constant Currency Basis
Third Quarter GAAP Diluted EPS of $1.40, up 10.2% Over the Prior
Year Period
Third Quarter Adjusted Diluted EPS of $1.80, up 12.5%
Updated 2016 Guidance Ranges for GAAP Revenue Growth from 3.0% to
4.0% to 2.4% to 2.8% and Constant Currency Revenue Growth from 5.0% to
6.0% to 3.4% to 3.8%
Reaffirmed 2016 Guidance Range for GAAP Diluted EPS of $5.34 to
$5.41
Increased 2016 Guidance Range for Adjusted Diluted EPS from $7.20
to $7.32 to $7.25 to $7.34
WAYNE, Pa.--(BUSINESS WIRE)--Oct. 27, 2016--
Teleflex Incorporated (NYSE: TFX) (the “Company”) today announced
financial results for the third quarter ended September 25, 2016.
Third quarter 2016 net revenues were $455.6 million, an increase of 2.7%
compared to the prior year period. Excluding the impact of foreign
currency exchange rate fluctuations, third quarter 2016 net revenues
increased 3.1% over the year ago period.
Third quarter 2016 GAAP diluted earnings per share from continuing
operations increased 10.2% to $1.40, as compared to $1.27 in the prior
year period. Third quarter 2016 adjusted diluted earnings per share from
continuing operations increased 12.5% to $1.80, compared to $1.60 in the
prior year period.
“Third quarter sales were below our expectations, driven in part by
weakness in certain Asian emerging markets, continued softness in
oil-based Latin American economies, the timing of distributor purchases
which negatively impacted some of our North American product lines and a
slower than initially anticipated contribution from revenue associated
with new products,” said Benson Smith, Chairman and Chief Executive
Officer. “Despite the softness in revenue, non-revenue dependent
financial leverage allowed the Company's adjusted earnings per share
performance in the third quarter to exceed our expectations."
Added Smith, "Based on the performance during the third quarter, as well
as our expectations for the remainder of the year, we are lowering our
full year 2016 GAAP and constant currency revenue growth ranges. We now
expect our full year 2016 GAAP and constant currency revenue to grow
between 2.4% to 2.8% and 3.4% to 3.8%, respectively. Despite the
reduction in revenue growth expectations, we are maintaining our full
year GAAP earnings per share range of $5.34 to $5.41 and increasing our
full year adjusted earnings per share range to be $7.25 to $7.34."
THIRD QUARTER NET REVENUE BY SEGMENT
The following table provides information regarding net revenues in each
of the Company's reportable operating segments and all of its other
operating segments for the three months ended September 25, 2016 and
September 27, 2015 on both a GAAP and constant currency basis. The
discussion below the table of the principal factors behind changes in
net revenues for the three months ended September 25, 2016 as compared
to the prior year period applies to both GAAP revenue and constant
currency revenue, although GAAP revenue also was affected by foreign
currency exchange rate fluctuations, as indicated in the "Foreign
Currency" column of the table.
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
% Increase/ (Decrease)
|
|
|
|
|
September 25,
2016
|
|
|
September 27,
2015
|
|
|
Constant
Currency
|
|
|
Foreign
Currency
|
|
|
Total
Change
|
|
|
|
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
Vascular North America
|
|
|
$
|
85.1
|
|
|
$
|
82.6
|
|
|
3.0
|
%
|
|
|
—
|
|
|
|
3.0
|
%
|
|
Surgical North America
|
|
|
|
41.9
|
|
|
|
39.6
|
|
|
5.7
|
%
|
|
|
(0.1
|
)%
|
|
|
5.6
|
%
|
|
Anesthesia North America
|
|
|
|
48.7
|
|
|
|
47.6
|
|
|
2.2
|
%
|
|
|
—
|
|
|
|
2.2
|
%
|
|
EMEA
|
|
|
|
121.4
|
|
|
|
120.9
|
|
|
2.2
|
%
|
|
|
(1.7
|
)%
|
|
|
0.5
|
%
|
|
Asia
|
|
|
|
64.0
|
|
|
|
61.9
|
|
|
2.1
|
%
|
|
|
1.4
|
%
|
|
|
3.5
|
%
|
|
OEM
|
|
|
|
41.4
|
|
|
|
39.0
|
|
|
6.3
|
%
|
|
|
—
|
|
|
|
6.3
|
%
|
|
All Other
|
|
|
|
53.1
|
|
|
|
52.1
|
|
|
2.8
|
%
|
|
|
(0.8
|
)%
|
|
|
2.0
|
%
|
|
Total
|
|
|
$
|
455.6
|
|
|
$
|
443.7
|
|
|
3.1
|
%
|
|
|
(0.4
|
)%
|
|
|
2.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vascular North America third quarter 2016 net revenues were $85.1
million, an increase of 3.0% compared to the prior year period on both a
GAAP and constant currency basis. The constant currency increase in
revenue was largely due to an increase in new product sales and price
increases.
Surgical North America third quarter 2016 net revenues were $41.9
million, an increase of 5.6% compared to the prior year period.
Excluding the impact of foreign currency exchange rate fluctuations,
third quarter 2016 net revenues increased 5.7% compared to the prior
year period. The constant currency increase in revenue was largely due
to an increase in new product sales and price increases.
Anesthesia North America third quarter 2016 net revenues were $48.7
million, an increase of 2.2% compared to the prior year period on both a
GAAP and constant currency basis. The constant currency increase in
revenue was largely due to an increase in new product sales.
EMEA third quarter 2016 net revenues were $121.4 million, an increase of
0.5% compared to the prior year period. Excluding the impact of foreign
currency exchange rate fluctuations, third quarter 2016 net revenues
increased 2.2% compared to the prior year period. The constant currency
increase in revenue was largely due to higher sales volumes of both
existing and new products.
Asia third quarter 2016 net revenues were $64.0 million, an increase of
3.5% compared to the prior year period. Excluding the impact of foreign
currency exchange rate fluctuations, third quarter 2016 net revenues
increased 2.1% compared to the prior year period. The constant currency
increase in revenue was largely due to price increases.
OEM and Development Services (“OEM”) third quarter 2016 net revenues
were $41.4 million, an increase of 6.3% compared to the prior year
period on both a GAAP and constant currency basis. The constant currency
increase in revenue was largely due to higher sales volumes of existing
products and revenues generated by acquired businesses.
OTHER FINANCIAL HIGHLIGHTS AND KEY PERFORMANCE METRICS
Depreciation expense, amortization of intangible assets and deferred
financing charges for the first nine months of 2016 aggregated $96.3
million compared to $92.0 million for the prior year period.
Cash and cash equivalents at September 25, 2016 were $499.5 million
compared to $338.4 million at December 31, 2015.
Net accounts receivable at September 25, 2016 were $261.8 million
compared to $262.4 million at December 31, 2015.
Net inventories at September 25, 2016 were $341.8 million compared to
$330.3 million at December 31, 2015.
2014 MANUFACTURING FOOTPRINT REALIGNMENT PLAN
In April 2014, our Board of Directors approved a restructuring plan (the
"2014 Manufacturing Footprint Realignment Plan") involving the
consolidation of operations and a related reduction in workforce at
certain facilities, and the relocation of manufacturing operations from
certain higher-cost locations to existing lower-cost locations. These
actions commenced in the second quarter 2014 and were initially expected
to be substantially completed by the end of 2017.
To date, we have completed the consolidation and relocation of a
significant portion of the operations subject to the 2014 Manufacturing
Footprint Realignment Plan, and estimate that we will achieve annualized
savings of approximately $17 million by the end of 2016 directly related
to these actions. With respect to the remaining actions to be taken
under the plan, we revised our savings, expense and timing estimates
during the third quarter of 2016 to reflect the impact of changes we
have implemented with respect to medication delivery devices included in
certain kits primarily sold by our Vascular North America operating
segment and, to a lesser extent, certain kits primarily sold by our
Anesthesia North America operating segment. As a result of these
changes, we have reduced our estimate with respect to the overall
annualized savings we expect to realize under the plan from our prior
estimate of $28 million to $35 million to a range of $23 million to $27
million. We anticipate that this decrease in projected savings will be
offset, in large part, by an expected increase in annual revenues
resulting from improved pricing on the affected Vascular kits directly
related to the changes described above. We anticipate that this
projected increase in annual revenues, taken together with the projected
annualized savings we expect to realize under the 2014 Manufacturing
Footprint Realignment Plan, should enable us to improve our pre-tax
income on an annualized basis by approximately $28 million to $33
million once the plan has been completed.
As a result of the changes described above, we also revised our
estimates with respect to the charges we expect to incur in connection
with the plan. Specifically, we now estimate that we will incur $43
million to $48 million in aggregate pre-tax charges associated with the
2014 Manufacturing Footprint Realignment Plan, compared to our prior
estimate of approximately $37 million to $44 million. In addition, we
expect cash outlays associated with the plan to be in the range of $33
million to $38 million, compared to our prior estimate of approximately
$26 million to $31 million. We continue to expect to incur $24 million
to $30 million in aggregate capital expenditures under the plan.
We currently expect that the 2014 Manufacturing Footprint Realignment
Plan will be substantially complete by the end of the first half of 2020
rather than the end of 2017, which we previously anticipated.
We currently are evaluating the feasibility of alternative measures
designed to mitigate the loss of expected savings and accelerate the
currently estimated timetable for completion of the plan.
2016 OUTLOOK
The Company lowered its previous estimate that revenue for full year
2016 would increase 3.0% to 4.0% over prior year revenue on a GAAP
basis; the Company now expects full year 2016 revenue to increase 2.4%
to 2.8% over prior year revenue on a GAAP basis. The Company also
lowered its previous estimate that revenue for full year 2016 would
increase 5.0% to 6.0% over prior year revenue on a constant currency
basis; the Company now expects full year 2016 revenue to increase 3.4%
to 3.8% over prior year revenue on a constant currency basis.
The Company reaffirmed its full year 2016 GAAP diluted earnings per
share from continuing operations guidance range of $5.34 to $5.41. This
estimate represents an increase of 8.8% to 10.2% over 2015 GAAP diluted
earnings per share. In addition, the Company increased its full year
2016 adjusted diluted earnings per share from continuing operations
guidance from a range of $7.20 to $7.32 to a range of $7.25 to $7.34.
This new estimate represents an increase of 14.5% to 16.0% over 2015
adjusted earnings per share and reflects our expectation that foreign
currency exchange rate fluctuations will have an approximately neutral
impact on adjusted earnings per share for 2016.
|
|
|
|
|
|
|
|
|
|
|
|
|
FORECASTED 2016 CONSTANT CURRENCY REVENUE GROWTH RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Low
|
|
|
High
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forecasted 2016 GAAP revenue growth
|
|
|
|
2.4
|
%
|
|
|
|
2.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated impact of foreign currency fluctuations
|
|
|
|
1.0
|
%
|
|
|
|
1.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forecasted 2016 constant currency revenue growth
|
|
|
|
3.4
|
%
|
|
|
|
3.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORECASTED 2016 ADJUSTED EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Low
|
|
|
High
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share attributable to common shareholders
|
|
|
$
|
5.34
|
|
|
|
$
|
5.41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring, impairment charges and special items, net of tax
|
|
|
$
|
0.84
|
|
|
|
$
|
0.85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible amortization expense, net of tax
|
|
|
$
|
0.98
|
|
|
|
$
|
0.99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of debt discount on convertible notes, net of tax
|
|
|
$
|
0.09
|
|
|
|
$
|
0.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per share
|
|
|
$
|
7.25
|
|
|
|
$
|
7.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 1, 2016 at 11:59pm
(ET), by calling 855-859-2056 (U.S./Canada) or 404-537-3406
(International), Passcode: 97714633.
ADDITIONAL NOTES
References in this release to the 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 other impairment charges;
(ii) certain losses and other charges, including, for 2016, charges
related to facility consolidations and contingent consideration
liabilities, net of the gain on sale of assets and, for 2015, charges
related to acquisition and integration costs, and charges related to
facility consolidations, net of the gain on sale of assets and reversal
of charges related to contingent consideration and 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 primarily from the resolution of
audits of prior year returns and tax law changes affecting the Company's
deferred tax liability. 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 25, 2016
|
|
|
|
|
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
|
|
|
$214.0
|
|
|
$139.8
|
|
|
|
$15.1
|
|
|
$3.0
|
|
|
($2.8
|
)
|
|
|
$12.8
|
|
|
$7.5
|
|
|
$66.2
|
|
|
|
$1.40
|
|
|
|
47,446
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other impairment charges
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
3.0
|
|
|
—
|
|
|
|
—
|
|
|
1.0
|
|
|
2.1
|
|
|
|
$0.04
|
|
|
|
—
|
|
|
Losses and other charges, net (A)
|
|
|
4.2
|
|
|
0.8
|
|
|
|
0.0
|
|
|
—
|
|
|
(2.8
|
)
|
|
|
—
|
|
|
0.8
|
|
|
1.5
|
|
|
|
$0.03
|
|
|
|
—
|
|
|
Amortization of debt discount on convertible notes
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
1.1
|
|
|
0.4
|
|
|
0.7
|
|
|
|
$0.02
|
|
|
|
—
|
|
|
Intangible amortization expense
|
|
|
—
|
|
|
16.0
|
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
3.7
|
|
|
12.4
|
|
|
|
$0.26
|
|
|
|
—
|
|
|
Tax adjustment (B)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
0.3
|
|
|
(0.3
|
)
|
|
|
($0.01
|
)
|
|
|
—
|
|
|
Shares due to Teleflex under note hedge (C)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$0.06
|
|
|
|
(1,463
|
)
|
|
Adjusted basis
|
|
|
$209.8
|
|
|
$123.0
|
|
|
|
$14.9
|
|
|
—
|
|
|
—
|
|
|
|
$11.7
|
|
|
$13.7
|
|
|
$82.6
|
|
|
|
$1.80
|
|
|
|
45,983
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, net (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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) In 2016, losses and other charges, net related primarily to facility
consolidations, somewhat offset by the gain on sale of assets. In 2015,
losses and other charges, net related primarily to facility
consolidations, somewhat offset by reversals of charges related to
contingent consideration liabilities and a gain on sale of assets.
(B) The tax adjustment represents a net benefit resulting primarily from
(1) the resolution of audits of prior year returns and (2) tax law
changes affecting 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 the Company's 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 25, 2016
|
|
|
|
|
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
|
|
|
$630.9
|
|
|
$419.1
|
|
|
|
$42.9
|
|
|
$12.9
|
|
|
($4.2
|
)
|
|
|
$38.3
|
|
|
$19.3
|
|
|
$18.1
|
|
|
$176.3
|
|
|
|
$3.69
|
|
|
|
47,824
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other impairment charges
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
12.9
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
3.4
|
|
|
9.5
|
|
|
|
$0.20
|
|
|
|
—
|
|
|
Losses and other charges, net (A)
|
|
|
10.9
|
|
|
2.7
|
|
|
|
0.1
|
|
|
—
|
|
|
(4.2
|
)
|
|
|
—
|
|
|
—
|
|
|
3.6
|
|
|
5.9
|
|
|
|
$0.12
|
|
|
|
—
|
|
|
Amortization of debt discount on convertible notes
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
6.0
|
|
|
—
|
|
|
2.2
|
|
|
3.8
|
|
|
|
$0.08
|
|
|
|
—
|
|
|
Intangible amortization expense
|
|
|
—
|
|
|
47.2
|
|
|
|
0.3
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
12.1
|
|
|
35.4
|
|
|
|
$0.74
|
|
|
|
—
|
|
|
Loss on extinguishment of debt, net
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
19.3
|
|
|
7.0
|
|
|
12.2
|
|
|
|
$0.26
|
|
|
|
—
|
|
|
Tax adjustment (B)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
5.8
|
|
|
(5.8
|
)
|
|
|
($0.12
|
)
|
|
|
—
|
|
|
Shares due to Teleflex under note hedge (C)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$0.25
|
|
|
|
(2,253
|
)
|
|
Adjusted basis
|
|
|
$620.1
|
|
|
$369.3
|
|
|
|
$42.5
|
|
|
—
|
|
|
—
|
|
|
|
$32.2
|
|
|
—
|
|
|
$52.2
|
|
|
$237.3
|
|
|
|
$5.21
|
|
|
|
45,571
|
|
|
|
|
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, net (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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) In 2016, losses and other charges, net related primarily to facility
consolidations and charges related to contingent consideration
liabilities, somewhat offset by the gain on sale of assets. In 2015,
losses and other charges, net related primarily to acquisition and
integration costs, and charges related to facility consolidations,
somewhat offset by reversals of charges related to contingent
consideration liabilities, a litigation verdict against the Company with
respect to a non-operating joint venture and the gain on sale of assets.
(B) The tax adjustment represents a net benefit resulting primarily from
(1) the resolution of audits of prior year returns and (2) tax law
changes affecting 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 the Company's convertible notes. Under GAAP, the
anti-dilutive impact of the convertible note hedge agreements is not
reflected in diluted shares.
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, forecasted 2016 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 the impact of the United Kingdom's
vote to leave the European Union; 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,
2015.
|
|
|
TELEFLEX INCORPORATED
|
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
|
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 25, 2016
|
|
September 27, 2015
|
|
September 25, 2016
|
|
September 27, 2015
|
|
|
|
(Dollars and shares in thousands, except per share)
|
|
Net revenues
|
|
$
|
455,648
|
|
|
$
|
443,714
|
|
|
$
|
1,354,094
|
|
|
$
|
1,325,189
|
|
|
Cost of goods sold
|
|
|
214,046
|
|
|
|
215,501
|
|
|
|
630,946
|
|
|
|
641,102
|
|
|
Gross profit
|
|
|
241,602
|
|
|
|
228,213
|
|
|
|
723,148
|
|
|
|
684,087
|
|
|
Selling, general and administrative expenses
|
|
|
139,797
|
|
|
|
138,840
|
|
|
|
419,128
|
|
|
|
420,765
|
|
|
Research and development expenses
|
|
|
15,067
|
|
|
|
12,571
|
|
|
|
42,892
|
|
|
|
38,898
|
|
|
Restructuring charges
|
|
|
3,027
|
|
|
|
660
|
|
|
|
12,876
|
|
|
|
5,688
|
|
|
Gain on sale of assets
|
|
|
(2,776
|
)
|
|
|
(408
|
)
|
|
|
(4,173
|
)
|
|
|
(408
|
)
|
|
Income from continuing operations before interest, extinguishment of
debt and taxes
|
|
|
86,487
|
|
|
|
76,550
|
|
|
|
252,425
|
|
|
|
219,144
|
|
|
Interest expense
|
|
|
12,888
|
|
|
|
14,306
|
|
|
|
38,579
|
|
|
|
47,685
|
|
|
Interest income
|
|
|
(115
|
)
|
|
|
(130
|
)
|
|
|
(324
|
)
|
|
|
(453
|
)
|
|
Loss on extinguishment of debt
|
|
|
—
|
|
|
|
—
|
|
|
|
19,261
|
|
|
|
10,454
|
|
|
Income from continuing operations before taxes
|
|
|
73,714
|
|
|
|
62,374
|
|
|
|
194,909
|
|
|
|
161,458
|
|
|
Taxes on income from continuing operations
|
|
|
7,514
|
|
|
|
803
|
|
|
|
18,134
|
|
|
|
15,415
|
|
|
Income from continuing operations
|
|
|
66,200
|
|
|
|
61,571
|
|
|
|
176,775
|
|
|
|
146,043
|
|
|
Operating income (loss) from discontinued operations
|
|
|
260
|
|
|
|
(788
|
)
|
|
|
(116
|
)
|
|
|
(1,432
|
)
|
|
(Benefit) taxes on income (loss) from discontinued operations
|
|
|
138
|
|
|
|
(69
|
)
|
|
|
(119
|
)
|
|
|
180
|
|
|
Income (loss) from discontinued operations
|
|
|
122
|
|
|
|
(719
|
)
|
|
|
3
|
|
|
|
(1,612
|
)
|
|
Net income
|
|
|
66,322
|
|
|
|
60,852
|
|
|
|
176,778
|
|
|
|
144,431
|
|
|
Less: Income from continuing operations attributable to
noncontrolling interest
|
|
|
—
|
|
|
|
28
|
|
|
|
464
|
|
|
|
692
|
|
|
Net income attributable to common shareholders
|
|
$
|
66,322
|
|
|
$
|
60,824
|
|
|
$
|
176,314
|
|
|
$
|
143,739
|
|
|
Earnings per share available to common shareholders:
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
1.50
|
|
|
$
|
1.48
|
|
|
$
|
4.09
|
|
|
$
|
3.50
|
|
|
Income (loss) from discontinued operations
|
|
|
0.01
|
|
|
|
(0.02
|
)
|
|
|
—
|
|
|
|
(0.04
|
)
|
|
Net income
|
|
$
|
1.51
|
|
|
$
|
1.46
|
|
|
$
|
4.09
|
|
|
$
|
3.46
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
1.40
|
|
|
$
|
1.27
|
|
|
$
|
3.69
|
|
|
$
|
3.03
|
|
|
Loss from discontinued operations
|
|
|
—
|
|
|
|
(0.02
|
)
|
|
|
—
|
|
|
|
(0.03
|
)
|
|
Net income
|
|
$
|
1.40
|
|
|
$
|
1.25
|
|
|
$
|
3.69
|
|
|
$
|
3.00
|
|
|
Dividends per share
|
|
$
|
0.34
|
|
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
1.02
|
|
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
44,045
|
|
|
|
41,597
|
|
|
|
43,081
|
|
|
|
41,542
|
|
|
Diluted
|
|
|
47,446
|
|
|
|
48,532
|
|
|
|
47,824
|
|
|
|
47,969
|
|
|
Amounts attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of tax
|
|
$
|
66,200
|
|
|
$
|
61,543
|
|
|
$
|
176,311
|
|
|
$
|
145,351
|
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
122
|
|
|
|
(719
|
)
|
|
|
3
|
|
|
|
(1,612
|
)
|
|
Net income
|
|
$
|
66,322
|
|
|
$
|
60,824
|
|
|
$
|
176,314
|
|
|
$
|
143,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TELEFLEX INCORPORATED
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(Unaudited)
|
|
|
|
|
|
September 25, 2016
|
|
December 31, 2015
|
|
|
|
(Dollars in thousands)
|
|
ASSETS
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
499,459
|
|
$
|
338,366
|
|
Accounts receivable, net
|
|
|
261,833
|
|
|
262,416
|
|
Inventories, net
|
|
|
341,830
|
|
|
330,275
|
|
Prepaid expenses and other current assets
|
|
|
34,354
|
|
|
34,915
|
|
Prepaid taxes
|
|
|
22,259
|
|
|
30,895
|
|
Assets held for sale
|
|
|
4,137
|
|
|
6,972
|
|
Total current assets
|
|
|
1,163,872
|
|
|
1,003,839
|
|
Property, plant and equipment, net
|
|
|
322,019
|
|
|
316,123
|
|
Goodwill
|
|
|
1,305,078
|
|
|
1,295,852
|
|
Intangible assets, net
|
|
|
1,164,644
|
|
|
1,199,975
|
|
Investments in affiliates
|
|
|
27
|
|
|
152
|
|
Deferred tax assets
|
|
|
2,792
|
|
|
2,341
|
|
Other assets
|
|
|
43,237
|
|
|
53,492
|
|
Total assets
|
|
$
|
4,001,669
|
|
$
|
3,871,774
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Current borrowings
|
|
$
|
181,895
|
|
$
|
417,350
|
|
Accounts payable
|
|
|
70,246
|
|
|
66,305
|
|
Accrued expenses
|
|
|
68,972
|
|
|
64,017
|
|
Current portion of contingent consideration
|
|
|
7,539
|
|
|
7,291
|
|
Payroll and benefit-related liabilities
|
|
|
81,746
|
|
|
84,658
|
|
Accrued interest
|
|
|
12,611
|
|
|
7,480
|
|
Income taxes payable
|
|
|
11,271
|
|
|
8,059
|
|
Other current liabilities
|
|
|
18,122
|
|
|
8,960
|
|
Total current liabilities
|
|
|
452,402
|
|
|
664,120
|
|
Long-term borrowings
|
|
|
849,967
|
|
|
641,850
|
|
Deferred tax liabilities
|
|
|
311,390
|
|
|
315,983
|
|
Pension and postretirement benefit liabilities
|
|
|
131,222
|
|
|
149,441
|
|
Noncurrent liability for uncertain tax positions
|
|
|
26,693
|
|
|
40,400
|
|
Other liabilities
|
|
|
60,073
|
|
|
48,887
|
|
Total liabilities
|
|
|
1,831,747
|
|
|
1,860,681
|
|
Commitments and contingencies
|
|
|
|
|
|
Total common shareholders' equity
|
|
|
2,169,922
|
|
|
2,009,272
|
|
Noncontrolling interest
|
|
|
—
|
|
|
1,821
|
|
Total equity
|
|
|
2,169,922
|
|
|
2,011,093
|
|
Total liabilities and equity
|
|
$
|
4,001,669
|
|
$
|
3,871,774
|
|
|
|
|
|
|
|
|
|
|
|
TELEFLEX INCORPORATED
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited)
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
September 25, 2016
|
|
September 27, 2015
|
|
|
|
(Dollars in thousands)
|
|
Cash flows from operating activities of continuing operations:
|
|
|
|
|
|
Net income
|
|
$
|
176,778
|
|
|
$
|
144,431
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Loss (income) from discontinued operations
|
|
|
(3
|
)
|
|
|
1,612
|
|
|
Depreciation expense
|
|
|
40,272
|
|
|
|
34,035
|
|
|
Amortization expense of intangible assets
|
|
|
47,486
|
|
|
|
45,278
|
|
|
Amortization expense of deferred financing costs and debt discount
|
|
|
8,506
|
|
|
|
12,662
|
|
|
Loss on extinguishment of debt
|
|
|
19,261
|
|
|
|
10,454
|
|
|
Gain on sale of assets
|
|
|
(4,173
|
)
|
|
|
(408
|
)
|
|
Changes in contingent consideration
|
|
|
1,672
|
|
|
|
(3,260
|
)
|
|
Stock-based compensation
|
|
|
12,540
|
|
|
|
10,379
|
|
|
Deferred income taxes, net
|
|
|
(8,699
|
)
|
|
|
(21,960
|
)
|
|
Other
|
|
|
(15,132
|
)
|
|
|
(18,329
|
)
|
|
Changes in operating assets and liabilities, net of effects of
acquisitions and disposals:
|
|
|
|
|
|
Accounts receivable
|
|
|
4,316
|
|
|
|
(8,714
|
)
|
|
Inventories
|
|
|
(5,617
|
)
|
|
|
(19,904
|
)
|
|
Prepaid expenses and other current assets
|
|
|
1,184
|
|
|
|
1,636
|
|
|
Accounts payable and accrued expenses
|
|
|
17,390
|
|
|
|
(2,855
|
)
|
|
Income taxes receivable and payable, net
|
|
|
5,817
|
|
|
|
(8,297
|
)
|
|
Net cash provided by operating activities from continuing operations
|
|
|
301,598
|
|
|
|
176,760
|
|
|
Cash flows from investing activities of continuing operations:
|
|
|
|
|
|
Expenditures for property, plant and equipment
|
|
|
(35,912
|
)
|
|
|
(45,566
|
)
|
|
Proceeds from sale of assets
|
|
|
9,792
|
|
|
|
408
|
|
|
Payments for businesses and intangibles acquired, net of cash
acquired
|
|
|
(14,040
|
)
|
|
|
(63,451
|
)
|
|
Net cash used in investing activities from continuing operations
|
|
|
(40,160
|
)
|
|
|
(108,609
|
)
|
|
Cash flows from financing activities of continuing operations:
|
|
|
|
|
|
Proceeds from new borrowings
|
|
|
671,700
|
|
|
|
288,100
|
|
|
Reduction in borrowings
|
|
|
(714,487
|
)
|
|
|
(303,627
|
)
|
|
Debt extinguishment, issuance and amendment fees
|
|
|
(8,958
|
)
|
|
|
(9,017
|
)
|
|
Net proceeds from share based compensation plans and the related tax
impacts
|
|
|
7,647
|
|
|
|
4,815
|
|
|
Payments to noncontrolling interest shareholders
|
|
|
(464
|
)
|
|
|
(833
|
)
|
|
Payments for contingent consideration
|
|
|
(133
|
)
|
|
|
(7,974
|
)
|
|
Payments for acquisition of noncontrolling interest
|
|
|
(9,231
|
)
|
|
|
—
|
|
|
Dividends paid
|
|
|
(43,980
|
)
|
|
|
(42,382
|
)
|
|
Net cash used in financing activities from continuing operations
|
|
|
(97,906
|
)
|
|
|
(70,918
|
)
|
|
Cash flows from discontinued operations:
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(1,451
|
)
|
|
|
(1,954
|
)
|
|
Net cash used in discontinued operations
|
|
|
(1,451
|
)
|
|
|
(1,954
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(988
|
)
|
|
|
(22,052
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
161,093
|
|
|
|
(26,773
|
)
|
|
Cash and cash equivalents at the beginning of the period
|
|
|
338,366
|
|
|
|
303,236
|
|
|
Cash and cash equivalents at the end of the period
|
|
$
|
499,459
|
|
|
$
|
276,463
|
|
|
|
|
|
|
|
|
Non cash financing activities of continuing operations:
|
|
|
|
|
|
Settlement and exchange of convertible notes with common or treasury
stock
|
|
$
|
35,205
|
|
|
$
|
62
|
|
|
Acquisition of treasury stock associated with settlement and
exchange of convertible note hedge and warrant agreements
|
|
$
|
85,909
|
|
|
$
|
125
|
|
|
|
|
|
|
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20161027005119/en/
Source: Teleflex Incorporated
Teleflex Incorporated
Jake Elguicze
Treasurer and Vice
President of Investor Relations
610-948-2836