Press Release
- Fourth quarter 2013 total revenue of
$190.8 million ; up 15.1% from fourth quarter 2012 - Full year 2013 total revenue of
$685.2 million ; up 10.5% from full year 2012 - GAAP operating margin of 7.9% for the fourth quarter 2013 and 4.8% for the full year 2013
- Non-GAAP operating margin of 16.3% for the fourth quarter 2013 and 14.9% for the full year 2013
- GAAP net earnings of
$6.0 million , or$0.13 per share, for the fourth quarter 2013 and GAAP net earnings of$7.9 million , or$0.17 per share, for the full year 2013 - Non-GAAP earnings of
$17.8 million , or$0.37 per share, for the fourth quarter 2013 and$57.4 million , or$1.23 per share, for the full year 2013
Gross profit for the fourth quarter 2013 was
Total operating expenses for the fourth quarter 2013 were
On a GAAP basis, the Company reported net income of
On a Non-GAAP basis, the Company reported net income of
Cash, cash equivalents and short and long-term marketable securities were approximately
2014 Full Year Financial Guidance
- Revenue of approximately
$725 million ; - GAAP EPS of approximately
$0.11 ; - Non-GAAP EPS of approximately
$1.06 ; - Non-GAAP Operating Margin of approximately 16%;
- GAAP effective tax expense of approximately
$19 million , which includes the impact of our Globalization Initiative
Supplementary Financial Information
For additional financial detail, please refer to the Supplementary Financial Information provided by CLICKING HERE or by visiting the Investor Relations section of our website at www.nuvasive.com.
Reconciliation of Full Year EPS Guidance | |||
2014 Guidance 1 | |||
GAAP earnings per share | $ | 0.11 | |
Non-cash stock based compensation | 0.43 | ||
Certain intellectual property litigation expenses | 0.06 | ||
Amortization of intangible assets | 0.19 | ||
Leasehold termination charge | 0.08 | ||
Acquisition related items 2 | 0.01 | ||
Non-cash interest expense on convertible notes | 0.18 | ||
Non-GAAP earnings per share | $ | 1.06 | |
Weighted shares outstanding - basic | 47,500 | ||
Weighted shares outstanding - diluted | 50,000 |
1Effective tax expense rate of ~80% applied to GAAP earnings and 40% applied to Non-GAAP adjustments |
2Acquisition related items include expenses associated with prior M&A related activity and as incurred |
Reconciliation of Non-GAAP Operating Margin % | ||||||
2013 Actuals |
2014 Guidance | |||||
Non-GAAP Gross Margin % [A] | 74.8 | % | 76.0 | % | ||
Non-cash stock based compensation | 0.0 | % | 0.0 | % | ||
Out-of-period royalty expense charge | -1.1 | % | 0.0 | % | ||
GAAP Gross Margin [D] | 73.7 | % | 76.0 | % | ||
Non-GAAP Sales, Marketing & Administrative Expense [B] | 55.9 | % | 54.5 | % | ||
Non-cash stock based compensation | 4.6 | % | 4.8 | % | ||
Certain intellectual property litigation expenses | 0.8 | % | 0.7 | % | ||
Leasehold termination charge | 0.0 | % | 0.9 | % | ||
Acquisition related items* | 0.0 | % | 0.1 | % | ||
GAAP Sales, Marketing & Administrative Expense [E] | 61.3 | % | 61.0 | % | ||
Non-GAAP Research & Development Expense [C] | 4.1 | % | 5.5 | % | ||
Non-cash stock based compensation | 0.2 | % | 0.2 | % | ||
Acquisition related items* | 0.4 | % | 0.1 | % | ||
GAAP Research & Development Expense [F] | 4.7 | % | 5.8 | % | ||
Amortization of intangible assets [G] | 2.8 | % | 2.2 | % | ||
Non-GAAP Operating Margin % [A-B-C] | 14.9 | % | 16.0 | % | ||
GAAP Operating Margin % [D-E-F-G] | 4.8 | % | 7.0 | % | ||
* 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, leasehold termination charge, acquisition related items, non-cash interest expense on convertible notes, and an out of period royalty expense charge. 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 2013 Results | ||||||||||
(in thousands, except per share data) | Pre-Tax Adjustments | Net of Tax | Earnings Per Share | |||||||
GAAP net income | $ | 6,009 | $ | 0.13 | ||||||
Non-cash stock-based compensation | $ | 9,238 | 5,542 | 0.12 | ||||||
Certain intellectual property litigation expenses | 1,765 | 1,060 | 0.02 | |||||||
Amortization of intangible assets | 5,063 | 3,037 | 0.06 | |||||||
Acquisition related items | 42 | 24 | 0.00 | |||||||
Non-cash interest expense on convertible notes | 3,508 | 2,106 | 0.04 | |||||||
Non-GAAP earnings | $ | 17,778 | $ | 0.37 | ||||||
Weighted shares outstanding - diluted | 47,947 | |||||||||
Reconciliation of Full Year 2013 Results | ||||||||||
(in thousands, except per share data) | Pre-Tax Adjustments | Net of Tax | Earnings Per Share | |||||||
GAAP net income | $ | 7,902 | $ | 0.17 | ||||||
Non-cash stock-based compensation | $ | 33,240 | 19,944 | 0.43 | ||||||
Certain intellectual property litigation expenses | 5,728 | 3,437 | 0.07 | |||||||
Amortization of intangible assets | 19,326 | 11,596 | 0.25 | |||||||
Acquisition related items | 2,576 | 1,545 | 0.03 | |||||||
Non-cash interest expense on convertible notes | 13,656 | 8,194 | 0.18 | |||||||
Out-of-period royalty expense charge | 7,901 | 4,741 | 0.10 | |||||||
Non-GAAP earnings | $ | 57,358 | $ | 1.23 | ||||||
Weighted shares outstanding - diluted | 46,786 | |||||||||
Conference Call
After the live webcast, the call will remain available on
About
Having pioneered the lateral approach to spine fusion,
NuVasive, Inc. | |||||||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||
Revenue | $ | 190,815 | $ | 165,754 | $ | 685,173 | $ | 620,255 | |||||||||
Cost of goods sold (excluding amortization of purchased technology) | 49,353 | 42,196 | 180,484 | 153,409 | |||||||||||||
Gross profit | 141,462 | 123,558 | 504,689 | 466,846 | |||||||||||||
Operating expenses: | |||||||||||||||||
Sales, marketing and administrative | 113,821 | 97,713 | 420,064 | 372,416 | |||||||||||||
Research and development | 7,555 | 8,398 | 32,209 | 35,296 | |||||||||||||
Amortization of intangible assets | 5,063 | 3,600 | 19,326 | 12,430 | |||||||||||||
Impairment of goodwill and intangible assets | - | 9,700 | - | 9,700 | |||||||||||||
Total operating expenses | 126,439 | 119,411 | 471,599 | 429,842 | |||||||||||||
Interest and other expense, net: | |||||||||||||||||
Interest income | 195 | 254 | 755 | 915 | |||||||||||||
Interest expense | (6,782 | ) | (7,028 | ) | (27,178 | ) | (27,710 | ) | |||||||||
Other income, net | 164 | 901 | 3,101 | 1,047 | |||||||||||||
Total interest and other expense, net | (6,423 | ) | (5,873 | ) | (23,322 | ) | (25,748 | ) | |||||||||
Income (loss) before income taxes | 8,600 | (1,726 | ) | 9,768 | 11,256 | ||||||||||||
Income tax expense | 2,763 | 1,050 | 2,783 | 8,814 | |||||||||||||
Consolidated net income (loss) | $ | 5,837 | $ | (2,776 | ) | $ | 6,985 | $ | 2,442 | ||||||||
Net loss attributable to noncontrolling interests | $ | (172 | ) | $ | (30 | ) | $ | (917 | ) | $ | (702 | ) | |||||
Net income (loss) attributable to NuVasive, Inc. | $ | 6,009 | $ | (2,746 | ) | $ | 7,902 | $ | 3,144 | ||||||||
Net income (loss) per share attributable to NuVasive, Inc.: | |||||||||||||||||
Basic | $ | 0.13 | $ | (0.06 | ) | $ | 0.18 | $ | 0.07 | ||||||||
Diluted | $ | 0.13 | $ | (0.06 | ) | $ | 0.17 | $ | 0.07 | ||||||||
Weighted average shares outstanding: | |||||||||||||||||
Basic | 44,820 | 43,628 | 44,461 | 43,328 | |||||||||||||
Diluted | 47,947 | 43,628 | 46,786 | 44,272 | |||||||||||||
NuVasive, Inc. | |||||||||
Condensed Consolidated Balance Sheets | |||||||||
(in thousands) | |||||||||
December 31, | |||||||||
2013 | 2012 | ||||||||
ASSETS | (Unaudited) | ||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | 102,825 | $ | 123,299 | |||||
Short-term marketable securities | 143,449 | 138,405 | |||||||
Accounts receivable, net | 104,774 | 88,958 | |||||||
Inventory | 136,937 | 126,364 | |||||||
Deferred tax assets, current | 37,076 | 28,236 | |||||||
Prepaid expenses and other current assets | 10,947 | 8,487 | |||||||
Total current assets | 536,008 | 513,749 | |||||||
Property and equipment, net | 128,064 | 125,123 | |||||||
Long-term marketable securities | 79,829 | 84,412 | |||||||
Intangible assets, net | 93,986 | 101,362 | |||||||
Goodwill | 154,944 | 154,106 | |||||||
Deferred tax assets | 42,863 | 40,575 | |||||||
Restricted cash and investments | 119,195 | 118,995 | |||||||
Other assets | 24,679 | 25,463 | |||||||
Total assets | $ | 1,179,568 | $ | 1,163,785 | |||||
LIABILITIES AND EQUITY | |||||||||
Current liabilities: | |||||||||
Accounts payable and accrued liabilities | $ | 86,057 | $ | 62,048 | |||||
Accrued payroll and related expenses | 31,095 | 27,916 | |||||||
Senior Convertible Notes, current | - | 74,311 | |||||||
Total current liabilities | 117,152 | 164,275 | |||||||
Senior Convertible Notes | 346,060 | 332,404 | |||||||
Deferred tax liabilities | 2,934 | 3,129 | |||||||
Litigation liability | 93,700 | 101,200 | |||||||
Other long-term liabilities | 14,844 | 15,199 | |||||||
Commitments and contingencies | |||||||||
Noncontrolling interests | - | 10,003 | |||||||
Stockholders' equity: | |||||||||
Preferred stock | - | - | |||||||
Common stock | 45 | 44 | |||||||
Additional paid-in capital | 769,203 | 714,865 | |||||||
Accumulated other comprehensive (loss) income | (3,238 | ) | 786 | ||||||
Accumulated deficit | (170,218 | ) | (178,120 | ) | |||||
Total Nuvasive, Inc. stockholders' equity | 595,792 | 537,575 | |||||||
Noncontrolling interests | 9,086 | - | |||||||
Total equity | 604,878 | 537,575 | |||||||
Total liabilities and equity | $ | 1,179,568 | $ | 1,163,785 | |||||
NuVasive, Inc. | |||||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||||
(in thousands) | |||||||||||||
Year Ended December 31, | |||||||||||||
2013 | 2012 | 2011 | |||||||||||
(Unaudited) | |||||||||||||
Operating activities: | |||||||||||||
Consolidated net income (loss) | $ | 6,985 | $ | 2,442 | $ | (71,021 | ) | ||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||||||
Depreciation and amortization | 63,106 | 51,909 | 36,242 | ||||||||||
Deferred income tax (benefit) expense | (11,341 | ) | 4,525 | (30,967 | ) | ||||||||
Amortization of debt discount | 13,656 | 12,697 | 6,108 | ||||||||||
Amortization of debt issuance costs | 1,680 | 1,872 | 1,816 | ||||||||||
Stock-based compensation | 33,240 | 26,312 | 32,070 | ||||||||||
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 reserves | 959 | 103 | 1,345 | ||||||||||
Allowance for excess and obsolete inventory, net of write-offs | 6,509 | 5,475 | 6,028 | ||||||||||
Other non-cash adjustments | 7,116 | 7,283 | 6,227 | ||||||||||
Changes in operating assets and liabilities, net of effects from acquisitions: | |||||||||||||
Accounts receivable | (17,384 | ) | (2,005 | ) | (9,929 | ) | |||||||
Inventory | (21,002 | ) | (11,022 | ) | (17,170 | ) | |||||||
Prepaid expenses and other current assets | (3,608 | ) | 12,725 | (14,396 | ) | ||||||||
Accounts payable and accrued liabilities | 21,803 | 2,938 | (3,385 | ) | |||||||||
Litigation liability | (7,500 | ) | - | 101,200 | |||||||||
Accrued payroll and related expenses | 3,220 | 5,128 | 2,685 | ||||||||||
Net cash provided by operating activities | 97,439 | 130,082 | 62,965 | ||||||||||
Investing activities: | |||||||||||||
Cash paid for business and asset acquisitions | (14,818 | ) | (11,088 | ) | (37,574 | ) | |||||||
Purchases of property and equipment | (47,597 | ) | (41,189 | ) | (53,370 | ) | |||||||
Purchases of marketable securities | (218,454 | ) | (235,919 | ) | (253,210 | ) | |||||||
Sales of marketable securities | 216,299 | 246,504 | 151,966 | ||||||||||
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 | (64,570 | ) | (147,894 | ) | (201,724 | ) | |||||||
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 | ) | |||||||||
Principal payment of 2013 Senior Convertible Notes | (74,311 | ) | - | - | |||||||||
Repurchase of 2013 Senior Convertible Notes | - | - | (154,164 | ) | |||||||||
Tax benefits related to stock-based compensation awards | 13,569 | 3,003 | 463 | ||||||||||
Proceeds from the issuance of common stock | 8,422 | 4,884 | 6,852 | ||||||||||
Payment of contingent consideration | - | (29,722 | ) | (1,800 | ) | ||||||||
Other assets | (162 | ) | (721 | ) | (718 | ) | |||||||
Net cash (used in) provided by financing activities | (52,482 | ) | (22,556 | ) | 209,879 | ||||||||
Effect of exchange rate changes on cash | (861 | ) | 175 | (225 | ) | ||||||||
(Decrease) increase in cash and cash equivalents | (20,474 | ) | (40,193 | ) | 70,895 | ||||||||
Cash and cash equivalents at beginning of year | 123,299 | 163,492 | 92,597 | ||||||||||
Cash and cash equivalents at end of year | $ | 102,825 | $ | 123,299 | $ | 163,492 | |||||||
Investor Contact:
858-320-5215
Email Contact
Media Contact:
858-909-1907
Email Contact
Source: