Press Release
- Fourth quarter 2012 total revenue of
$165.8 million ; up 10.4% from fourth quarter 2011 and up 11.7% from third quarter 2012 - Full year 2012 total revenue of
$620.3 million ; up 14.8% from the full year 2011 - GAAP operating margin of 2.5% for the fourth quarter 2012 and 6.0% for the full year 2012
- Non-GAAP operating margin of 15.0% for the fourth quarter 2012 and 14.5% for the full year 2012
- GAAP net loss of
$2.7 million , or$0.06 per share, for the fourth quarter 2012 and GAAP net earnings of$3.1 million , or$0.07 per share, for the full year 2012 - Non-GAAP earnings of
$15.0 million , or$0.34 per share, for the fourth quarter 2012 and$45.8 million , or$1.04 per share, for the full year 2012
Gross profit for the fourth quarter 2012 was
Total operating expenses for the fourth quarter 2012 were
On a GAAP basis, the Company reported a net loss of
On a Non-GAAP basis, the Company reported net income of
Cash, cash equivalents and short and long-term marketable securities were
2013 Full Year Financial Guidance
- Revenue of approximately
$655 million - GAAP EPS of approximately
$0.07 - Non-GAAP EPS of approximately
$1.00 - Non-GAAP Operating Margin of approximately 14%
- GAAP effective tax expense rate of approximately 60%
Reconciliation of Full Year EPS Guidance | ||||
2013 | ||||
Guidance 2 | ||||
GAAP earnings per share guidance 1 | $ | 0.07 | ||
Non-cash stock based compensation | 0.39 | |||
Certain intellectual property litigation expenses | 0.06 | |||
Amortization of intangible assets | 0.27 | |||
Acquisition related items 3 | 0.03 | |||
Non-cash interest expense on convertible notes | 0.18 | |||
Non-GAAP earnings per share guidance 1 | $ | 1.00 | ||
Weighted shares outstanding - basic | 45,500 | |||
Weighted shares outstanding - diluted | 46,500 | |||
1 Includes negative impact of Medical Device Excise Tax of ~$0.13 | ||||
2 Effective tax rate of ~60% applied to GAAP earnings and ~40% applied to Non-GAAP adjustments | ||||
3 Acquisition related items include expenses associated with prior M&A activity and as incurred |
Reconciliation of Non-GAAP Operating Margin % | ||||||
2012 Actuals | 2013 | |||||
Fourth | Full | Full Year | ||||
Quarter | Year | Guidance | ||||
Gross Margin % [A] | 74.5% | 75.3% | ~74.0% 1 | |||
Non-GAAP Operating Expenses [B] | 59.5% | 60.8% | ~60.0% | |||
Non-cash stock-based compensation | 3.5% | 4.2% | ~5.0% | |||
Certain intellectual property litigation expenses | 0.5% | 0.4% | ~1.0% | |||
Amortization of intangible assets | 2.2% | 2.0% | ~3.0% | |||
Intangible asset and goodwill impairment charge | 5.9% | 1.5% | - | |||
Acquisition related items 2 | 0.4% | 0.3% | ~0.3% | |||
GAAP Operating Expenses | 72.0% | 69.3% | ~69.3% | |||
Non-GAAP Operating Margin % [A-B] | 15.0% | 14.5% | ~14.0% 1 | |||
1 Includes negative impact of Medical Device Excise Tax of ~1.5%, or ~150bps | ||||||
2 Acquisition related items include expenses associated with prior M&A activity and as incurred |
Reconciliation of Non-GAAP Information
Management uses certain Non-GAAP financial measures such as Non-GAAP earnings per share, which exclude non-cash stock-based compensation, certain intellectual property litigation expenses, amortization of intangible assets, acquisition related items, non-cash interest expense on convertible notes, and intangible asset and goodwill impairment charges. Management does not consider these costs in evaluating the continuing operations of the Company. Therefore, management calculates the Non-GAAP financial measures provided in this earnings release excluding these costs and uses these Non-GAAP financial measures to enable it to analyze further, and more consistently, the period-to-period financial performance of its core business operations. Management believes that providing investors with these Non-GAAP measures gives them additional important information to enable them to assess, in the same way management assesses, the Company's current and future continuing operations. These Non-GAAP measures are not in accordance with, or an alternative for, GAAP, and may be different from Non-GAAP measures used by other companies. Set forth below are reconciliations of the Non-GAAP financial measures to the comparable GAAP financial measure.
Reconciliation of Fourth Quarter 2012 Results | ||||||||||||
(in thousands, except per share data) | Pre-Tax Adjustments |
Net of Tax 1 | (Loss) Earnings Per Share |
|||||||||
GAAP net income | $ | (2,746 | ) | $ | (0.06 | ) | ||||||
Impact of change from basic to diluted share count | - | |||||||||||
GAAP net loss, adjusted to diluted share count | $ | (2,746 | ) | $ | (0.06 | ) | ||||||
Non-cash stock-based compensation | $ | 5,912 | 3,547 | 0.08 | ||||||||
Certain intellectual property litigation expenses | 852 | 511 | 0.01 | |||||||||
Amortization of intangible assets | 3,600 | 2,160 | 0.05 | |||||||||
Acquisition related items | 639 | 383 | 0.01 | |||||||||
Non-cash interest expense on convertible notes | 3,262 | 1,957 | 0.04 | |||||||||
Intangible asset impairment charge | 1,400 | 840 | 0.02 | |||||||||
Goodwill impairment charge | 8,300 | 8,300 | 0.19 | |||||||||
Non-GAAP earnings | $ | 14,953 | $ | 0.34 | ||||||||
GAAP weighted shares outstanding - basic and diluted | 43,628 | |||||||||||
Non-GAAP weighted shares outstanding - diluted | 44,634 | |||||||||||
1 40% tax rate applied to Non-GAAP adjustments, except for non-deductible goodwill impairment charge |
Reconciliation of Full Year 2012 Results | ||||||||||
(in thousands, except per share data) | Pre-Tax Adjustments |
Net of Tax 1 | Earnings Per Share |
|||||||
GAAP net income | $ | 3,144 | $ | 0.07 | ||||||
Non-cash stock-based compensation | $ | 26,312 | 15,787 | 0.36 | ||||||
Certain intellectual property litigation expenses | 2,419 | 1,451 | 0.03 | |||||||
Amortization of intangible assets | 12,430 | 7,458 | 0.17 | |||||||
Acquisition related items | 2,059 | 1,235 | 0.03 | |||||||
Non-cash interest expense on convertible notes | 12,697 | 7,618 | 0.17 | |||||||
Intangible asset impairment charge | 1,400 | 840 | 0.02 | |||||||
Goodwill impairment charge | 8,300 | 8,300 | 0.19 | |||||||
Non-GAAP earnings | $ | 45,834 | $ | 1.04 | ||||||
Weighted shares outstanding - diluted | 44,272 | |||||||||
1 40% tax rate applied to Non-GAAP adjustments, except for non-deductible goodwill impairment charge |
Conference Call
After the live webcast, the call will remain available on
About
NuVasive, Inc. | |||||||||||||||||
Unaudited Condensed Consolidated Statements of Operations | |||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
||||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||||
Revenue | $ | 165,754 | $ | 150,194 | $ | 620,255 | $ | 540,506 | |||||||||
Cost of goods sold (excluding amortization of purchased technology) | 42,196 | 37,062 | 153,409 | 112,111 | |||||||||||||
Gross profit | 123,558 | 113,132 | 466,846 | 428,395 | |||||||||||||
Operating expenses: | |||||||||||||||||
Sales, marketing and administrative | 97,713 | 93,428 | 372,416 | 349,052 | |||||||||||||
Research and development | 8,398 | 8,888 | 35,296 | 38,408 | |||||||||||||
Amortization of intangible assets | 3,600 | 2,368 | 12,430 | 6,609 | |||||||||||||
Impairment of goodwill and intangible assets | 9,700 | 18,167 | 9,700 | 18,167 | |||||||||||||
Litigation award | - | - | - | 101,200 | |||||||||||||
Total operating expenses | 119,411 | 122,851 | 429,842 | 513,436 | |||||||||||||
Interest and other expense, net: | |||||||||||||||||
Interest income | 254 | 241 | 915 | 832 | |||||||||||||
Interest expense | (7,028 | ) | (6,971 | ) | (27,710 | ) | (17,933 | ) | |||||||||
Other income (expense), net | 901 | (225 | ) | 1,047 | 2,078 | ||||||||||||
Total interest and other expense, net | (5,873 | ) | (6,955 | ) | (25,748 | ) | (15,023 | ) | |||||||||
(Loss) income before income taxes | (1,726 | ) | (16,674 | ) | 11,256 | (100,064 | ) | ||||||||||
Income tax expense (benefit) | 1,050 | (6,328 | ) | 8,814 | (29,043 | ) | |||||||||||
Consolidated net (loss) income | $ | (2,776 | ) | $ | (10,346 | ) | $ | 2,442 | $ | (71,021 | ) | ||||||
Net loss attributable to noncontrolling interests | $ | (30 | ) | $ | (310 | ) | $ | (702 | ) | $ | (1,172 | ) | |||||
Net (loss) income attributable to NuVasive, Inc. | $ | (2,746 | ) | $ | (10,036 | ) | $ | 3,144 | $ | (69,849 | ) | ||||||
Net (loss) income per share attributable to NuVasive, Inc.: | |||||||||||||||||
Basic | $ | (0.06 | ) | $ | (0.24 | ) | $ | 0.07 | $ | (1.73 | ) | ||||||
Diluted | $ | (0.06 | ) | $ | (0.24 | ) | $ | 0.07 | $ | (1.73 | ) | ||||||
Weighted average shares outstanding: | |||||||||||||||||
Basic | 43,628 | 42,172 | 43,328 | 40,372 | |||||||||||||
Diluted | 43,628 | 42,172 | 44,272 | 40,372 | |||||||||||||
Stock-based compensation is included in expenses in the following categories: | |||||||||||||||||
Sales, marketing and administrative | $ | 5,373 | $ | 7,627 | $ | 24,096 | $ | 29,583 | |||||||||
Research and development | 514 | 654 | 2,138 | 2,487 | |||||||||||||
Cost of goods sold | 25 | - | 78 | - | |||||||||||||
$ | 5,912 | $ | 8,281 | $ | 26,312 | $ | 32,070 |
NuVasive, Inc. | |||||||||
Unaudited Condensed Consolidated Balance Sheets | |||||||||
(in thousands) | |||||||||
December 31, 2012 | December 31, 2011 | ||||||||
ASSETS | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | 123,299 | $ | 163,492 | |||||
Short-term marketable securities | 138,405 | 146,228 | |||||||
Accounts receivable, net | 88,958 | 87,736 | |||||||
Inventory | 126,335 | 119,313 | |||||||
Deferred tax assets, current | 28,236 | 54,550 | |||||||
Prepaid expenses and other current assets | 8,516 | 20,518 | |||||||
Total current assets | 513,749 | 591,837 | |||||||
Property and equipment, net | 125,123 | 124,754 | |||||||
Long-term marketable securities | 84,412 | 32,503 | |||||||
Intangible assets, net | 101,362 | 108,140 | |||||||
Goodwill | 154,106 | 159,349 | |||||||
Deferred tax assets | 40,575 | 19,857 | |||||||
Restricted cash and investments | 118,995 | 68,600 | |||||||
Other assets | 25,463 | 18,522 | |||||||
Total assets | $ | 1,163,785 | $ | 1,123,562 | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||
Current liabilities: | |||||||||
Accounts payable and accrued liabilities | $ | 62,048 | $ | 51,744 | |||||
Accrued payroll and related expenses | 27,916 | 22,215 | |||||||
Litigation liability | - | 101,200 | |||||||
Acquisition-related liabilities | - | 32,221 | |||||||
Senior Convertible Notes, current | 74,311 | - | |||||||
Total current liabilities | 164,275 | 207,380 | |||||||
Senior Convertible Notes | 332,404 | 394,019 | |||||||
Deferred tax liabilities | 3,129 | 3,952 | |||||||
Litigation liability | 101,200 | - | |||||||
Other long-term liabilities | 15,199 | 13,461 | |||||||
Commitments and contingencies | |||||||||
Noncontrolling interests | 10,003 | 10,705 | |||||||
Stockholders' equity: | |||||||||
Preferred stock | - | - | |||||||
Common stock | 44 | 42 | |||||||
Additional paid-in capital | 714,865 | 674,790 | |||||||
Accumulated other comprehensive income | 786 | 477 | |||||||
Accumulated deficit | (178,120 | ) | (181,264 | ) | |||||
Total stockholders' equity | 537,575 | 494,045 | |||||||
Total liabilities and stockholders' equity | $ | 1,163,785 | $ | 1,123,562 |
NuVasive, Inc. | ||||||||||||||
Unaudited Condensed Consolidated Statements of Cash Flows | ||||||||||||||
(in thousands) | ||||||||||||||
Year Ended December 31, | ||||||||||||||
2012 | 2011 | 2010 | ||||||||||||
Operating activities: | ||||||||||||||
Consolidated net income (loss) | $ | 2,442 | $ | (71,021 | ) | $ | 76,533 | |||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 51,909 | 36,242 | 36,737 | |||||||||||
Deferred income tax expense (benefit) | 4,525 | (30,967 | ) | (53,664 | ) | |||||||||
Amortization of debt discount | 12,697 | 6,108 | - | |||||||||||
Amortization of debt issuance costs | 1,872 | 1,816 | 1,493 | |||||||||||
Stock-based compensation | 26,312 | 32,070 | 28,225 | |||||||||||
Impairment of goodwill and intangible assets | 9,700 | 18,167 | - | |||||||||||
Loss on repurchase of Senior Convertible Notes, net | - | 332 | - | |||||||||||
Gain recognized on change in fair value of derivatives | - | (2,387 | ) | - | ||||||||||
Allowance for doubtful accounts and sales return reserve | 103 | 1,345 | (995 | ) | ||||||||||
Allowance for excess and obsolete inventory, net of write-offs | 5,475 | 6,028 | 1,607 | |||||||||||
Accretion of contingent consideration | 1,364 | 980 | 962 | |||||||||||
Other non-cash adjustments | 5,919 | 5,247 | 3,844 | |||||||||||
Changes in operating assets and liabilities, net of effects from acquisitions: | ||||||||||||||
Accounts receivable | (2,005 | ) | (9,929 | ) | (17,865 | ) | ||||||||
Inventory | (11,022 | ) | (17,170 | ) | (18,664 | ) | ||||||||
Prepaid expenses and other current assets | 12,725 | (14,396 | ) | (2,105 | ) | |||||||||
Accounts payable and accrued liabilities | 2,938 | (3,385 | ) | 11,596 | ||||||||||
Litigation liability | - | 101,200 | - | |||||||||||
Accrued payroll and related expenses | 5,128 | 2,685 | (1,877 | ) | ||||||||||
Net cash provided by operating activities | 130,082 | 62,965 | 65,827 | |||||||||||
Investing activities: | ||||||||||||||
Cash paid for business and asset acquisitions | (11,088 | ) | (37,574 | ) | (973 | ) | ||||||||
Purchases of property and equipment | (41,189 | ) | (53,370 | ) | (45,846 | ) | ||||||||
Purchases of marketable securities | (235,919 | ) | (253,210 | ) | (203,415 | ) | ||||||||
Sales of marketable securities | 246,504 | 151,966 | 204,439 | |||||||||||
Purchases of restricted investments | (113,281 | ) | (4,536 | ) | - | |||||||||
Sales of restricted investments | 7,079 | - | - | |||||||||||
Payment for specific rights in connection with supply agreement, net of refund received | - | (5,000 | ) | - | ||||||||||
Net cash used in investing activities | (147,894 | ) | (201,724 | ) | (45,795 | ) | ||||||||
Financing activities: | ||||||||||||||
Proceeds from the sale of warrants | - | 47,898 | - | |||||||||||
Proceeds from the issuance of convertible debt, net of issuance costs | - | 391,445 | - | |||||||||||
Purchase of convertible note hedges | - | (80,097 | ) | - | ||||||||||
Repurchase of 2013 Senior Convertible Notes | - | (154,164 | ) | - | ||||||||||
Tax benefits related to stock-based compensation awards | 3,003 | 463 | 186 | |||||||||||
Proceeds from the issuance of common stock | 4,884 | 6,852 | 14,831 | |||||||||||
Payment of contingent consideration | (29,722 | ) | (1,800 | ) | - | |||||||||
Other assets | (721 | ) | (718 | ) | (7,935 | ) | ||||||||
Net cash (used in) provided by financing activities | (22,556 | ) | 209,879 | 7,082 | ||||||||||
Effect of exchange rate changes on cash | 175 | (225 | ) | 70 | ||||||||||
(Decrease) increase in cash and cash equivalents | (40,193 | ) | 70,895 | 27,184 | ||||||||||
Cash and cash equivalents at beginning of year | 163,492 | 92,597 | 65,413 | |||||||||||
Cash and cash equivalents at end of year | $ | 123,299 | $ | 163,492 | $ | 92,597 |
Contact:
EVP & Chief Financial Officer
858-909-3394
Email Contact
Investors:
VP, Corporate Development & Investor Relations
201-322-6515
Email Contact
Media:
646-536-7030
Email Contact