Press Release
« Back
Globus Medical Reports Third Quarter 2024 Results
Nov 05, 2024
- Worldwide net sales were
$625.7 million , an increase of 63.1% - GAAP net income for the quarter was
$51.8 million - GAAP diluted earnings per share (“EPS”) was
$0.38 and non-GAAP diluted EPS was$0.83 - Non-GAAP adjusted EBITDA was
$193.7 million , or 31.0% of net sales
“Our third quarter results reflect the enduring strength of our business. We’ve continued to deliver on our business objectives to drive sales growth, launch new products, and execute our integration plans, all while delivering strong financial results,” said
“The execution of our objectives is clearly visible in our third quarter financial results,” commented
Worldwide net sales for the third quarter of 2024 were
GAAP net income for the third quarter of 2024 was
Net cash provided by operating activities was
As of
2024 Annual Guidance
The Company raised its guidance for full year 2024 revenue to be in the range of
Conference Call Information
To participate via telephone, please register in advance at this link. Upon registration, all telephone participants will receive a confirmation email detailing how to join the conference call, including the dial-in number along with a unique passcode and registrant ID that can be used to access the call. The audio archive will be available after the call on the Investor page of the
About
Based in
Non-GAAP Financial Measures
To supplement our financial statements prepared in accordance with
In addition, for the period ended
Non-GAAP adjusted EBITDA, non-GAAP net income, non-GAAP diluted earnings per share, non-GAAP gross profit, free cash flow and constant currency net sales growth are not calculated in conformity with
Safe Harbor Statements
All statements included in this press release other than statements of historical fact are forward-looking statements and may be identified by their use of words such as “believe,” “may,” “might,” “could,” “will,” “aim,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “plan” and other similar terms. These forward-looking statements are based on our current assumptions, expectations and estimates of future events and trends. Forward-looking statements are only predictions and are subject to many risks, uncertainties and other factors that may affect our businesses and operations and could cause actual results to differ materially from those predicted. These risks and uncertainties include, but are not limited to, the risks and costs associated with the integration of the
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands, except per share amounts) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Net sales | $ | 625,705 | $ | 383,639 | $ | 1,862,062 | $ | 951,942 | |||||||
Cost of Sales and Operating expenses: | |||||||||||||||
Cost of sales (exclusive of amortization of intangibles) | 270,515 | 135,390 | 772,042 | 282,688 | |||||||||||
Research and development | 35,380 | 29,329 | 130,346 | 71,758 | |||||||||||
Selling, general and administrative | 240,738 | 156,206 | 727,567 | 398,691 | |||||||||||
Provision for litigation, net | (676 | ) | 2,924 | 628 | 184 | ||||||||||
Amortization of intangibles | 30,076 | 13,761 | 89,461 | 22,909 | |||||||||||
Acquisition-related costs | (3,617 | ) | 45,625 | 12,535 | 52,693 | ||||||||||
Restructuring costs | 5,191 | — | 23,766 | — | |||||||||||
Operating income/(loss) | 48,098 | 404 | 105,717 | 123,019 | |||||||||||
Other income/(expense), net | |||||||||||||||
Interest income/(expense), net | (775 | ) | 7,920 | (5,004 | ) | 22,711 | |||||||||
Foreign currency transaction gain/(loss) | 10,279 | (5,314 | ) | (5,795 | ) | (5,649 | ) | ||||||||
Other income/(expense) | (570 | ) | (475 | ) | 1,137 | 318 | |||||||||
Total other income/(expense), net | 8,934 | 2,131 | (9,662 | ) | 17,380 | ||||||||||
Income/(loss) before income taxes | 57,032 | 2,535 | 96,055 | 140,399 | |||||||||||
Income tax provision/(benefit) | 5,196 | 1,537 | 19,576 | 32,560 | |||||||||||
Net income/(loss) | $ | 51,836 | $ | 998 | $ | 76,479 | $ | 107,839 | |||||||
Other comprehensive income/(loss), net of tax: | |||||||||||||||
Unrealized gain/(loss) on marketable securities | 912 | 2,641 | 1,783 | 6,979 | |||||||||||
Foreign currency translation gain/(loss) | 3,976 | (2,310 | ) | 1,446 | (1,085 | ) | |||||||||
Total other comprehensive income/(loss), net of tax | 4,888 | 331 | 3,229 | 5,894 | |||||||||||
Comprehensive income/(loss) | $ | 56,724 | $ | 1,329 | $ | 79,708 | $ | 113,733 | |||||||
Earnings per share: | |||||||||||||||
Basic | $ | 0.38 | $ | 0.01 | $ | 0.56 | $ | 1.03 | |||||||
Diluted | $ | 0.38 | $ | 0.01 | $ | 0.56 | $ | 0.98 | |||||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 135,615 | 113,537 | 135,390 | 104,762 | |||||||||||
Diluted | 138,062 | 115,245 | 137,245 | 110,058 | |||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
(In thousands, except share and per share values) | 2024 | 2023 | |||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 622,766 | $ | 467,292 | |||
Short-term marketable securities | 71,940 | 50,497 | |||||
Accounts receivable, net of allowances of |
588,047 | 503,235 | |||||
Inventories | 717,703 | 848,135 | |||||
Prepaid expenses and other current assets | 50,924 | 44,580 | |||||
Income taxes receivable | 5,149 | 1,635 | |||||
Total current assets | 2,056,529 | 1,915,374 | |||||
Property and equipment, net of accumulated depreciation of |
567,822 | 586,932 | |||||
Operating lease right of use assets | 52,824 | 59,931 | |||||
Long-term marketable securities | 12,297 | 75,428 | |||||
Intangible assets, net | 842,778 | 924,603 | |||||
1,431,666 | 1,434,540 | ||||||
Other assets | 76,643 | 78,590 | |||||
Deferred income taxes | 45,485 | 10,685 | |||||
Total assets | $ | 5,086,044 | $ | 5,086,083 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 57,537 | $ | 56,671 | |||
Accrued expenses | 255,260 | 240,460 | |||||
Operating lease liabilities | 11,040 | 11,967 | |||||
Income taxes payable | 4,174 | 3,845 | |||||
Senior convertible notes | 437,142 | — | |||||
Business acquisition liabilities | 32,110 | 61,035 | |||||
Deferred revenue | 20,802 | 18,369 | |||||
Total current liabilities | 818,065 | 392,347 | |||||
Business acquisition liabilities, net of current portion | 81,748 | 78,323 | |||||
Operating lease liabilities | 86,376 | 91,037 | |||||
Senior convertible notes | — | 417,400 | |||||
Deferred income taxes and other tax liabilities | 7,475 | 84,421 | |||||
Other liabilities | 22,983 | 24,596 | |||||
Total liabilities | 1,016,647 | 1,088,124 | |||||
Equity: | |||||||
Class A common stock; |
113 | 114 | |||||
Class B common stock; |
22 | 22 | |||||
Additional paid-in capital | 2,949,917 | 2,870,749 | |||||
Accumulated other comprehensive income/(loss) | (6,963 | ) | (10,192 | ) | |||
Retained earnings | 1,126,308 | 1,137,266 | |||||
Total equity | 4,069,397 | 3,997,959 | |||||
Total liabilities and equity | $ | 5,086,044 | $ | 5,086,083 | |||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
Nine Months Ended | ||||||||
(In thousands) | 2024 | 2023 | ||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 76,479 | $ | 107,839 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Acquired in-process research and development | 12,613 | — | ||||||
Depreciation and amortization | 185,796 | 73,571 | ||||||
Amortization of premiums on marketable securities | (119 | ) | 730 | |||||
Provision for excess and obsolete inventory | 16,194 | 6,700 | ||||||
Amortization of inventory fair value step up | 168,097 | 19,065 | ||||||
Amortization of 2025 Note fair value step up | 19,973 | — | ||||||
Stock-based compensation expense | 42,284 | 40,297 | ||||||
Allowance for expected credit losses | 15,667 | 4,284 | ||||||
Change in fair value of business acquisition liabilities | 8,608 | 4,431 | ||||||
Change in deferred income taxes | (92,723 | ) | (45,990 | ) | ||||
(Gain)/loss on disposal of assets, net | 2,687 | 1,466 | ||||||
Payment of business acquisition-related liabilities | (18,084 | ) | (2,370 | ) | ||||
Net (gain)/loss from foreign currency adjustment | (2,354 | ) | — | |||||
(Increase) decrease in: | ||||||||
Accounts receivable | (100,545 | ) | (36,953 | ) | ||||
Inventories | (17,973 | ) | (58,978 | ) | ||||
Prepaid expenses and other assets | (3,108 | ) | (1,280 | ) | ||||
Increase (decrease) in: | ||||||||
Accounts payable | 1,294 | (7,952 | ) | |||||
Accrued expenses and other liabilities | 389 | 20,579 | ||||||
Income taxes payable/receivable | (4,876 | ) | 13,386 | |||||
Net cash provided by/(used in) operating activities | 310,299 | 138,825 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of marketable securities | (13,366 | ) | (100,643 | ) | ||||
Maturities of marketable securities | 47,746 | 214,430 | ||||||
Sales of marketable securities | 9,644 | 219,987 | ||||||
Purchases of property and equipment | (98,318 | ) | (55,393 | ) | ||||
Acquisition of businesses, net of cash acquired and purchases of intangible and other assets | (17,635 | ) | (296,028 | ) | ||||
Net cash provided by/(used in) investing activities | (71,929 | ) | (17,647 | ) | ||||
Cash flows from financing activities: | ||||||||
Payment of business acquisition-related liabilities | (37,003 | ) | (5,908 | ) | ||||
Net proceeds from exercise of stock options | 41,156 | 11,357 | ||||||
Payments related to tax withholdings for share-based compensation | (6,795 | ) | — | |||||
Repurchase of common stock | (84,787 | ) | — | |||||
Net cash provided by/(used in) financing activities | (87,429 | ) | 5,449 | |||||
Effect of foreign exchange rates on cash | 4,533 | 2,527 | ||||||
Net increase/(decrease) in cash and cash equivalents | 155,474 | 129,154 | ||||||
Cash and cash equivalents at beginning of period | 467,292 | 150,466 | ||||||
Cash and cash equivalents at end of period | $ | 622,766 | $ | 279,620 | ||||
Supplemental disclosures of cash flow information: | ||||||||
Income taxes paid, net | $ | 117,474 | $ | 65,171 | ||||
Non-cash investing and financing activities: | ||||||||
Equity issued in conjunction with the NuVasive Merger | $ | — | $ | 2,153,860 | ||||
Accrued purchases of property and equipment | $ | 4,802 | $ | 5,971 | ||||
Supplemental Financial Information
Three Months Ended | Nine Months Ended | |||||||||||
(In thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||
Musculoskeletal Solutions | $ | 587,402 | $ | 355,978 | $ | 1,755,011 | $ | 864,440 | ||||
Enabling Technologies | 38,303 | 27,661 | 107,051 | 87,502 | ||||||||
Total net sales | $ | 625,705 | $ | 383,639 | $ | 1,862,062 | $ | 951,942 | ||||
Liquidity and Capital Resources:
(In thousands) | 2024 | 2023 | ||||
Cash and cash equivalents | $ | 622,766 | $ | 467,292 | ||
Short-term marketable securities | 71,940 | 50,497 | ||||
Long-term marketable securities | 12,297 | 75,428 | ||||
Total cash, cash equivalents and marketable securities | $ | 707,003 | $ | 593,217 | ||
The following tables reconcile GAAP to Non-GAAP financial measures.
As of
Non-GAAP Adjusted EBITDA Reconciliation Table:
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands, except percentages) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Net income/(loss) | $ | 51,836 | $ | 998 | $ | 76,479 | $ | 107,839 | |||||||
Interest (income)/expense, net | 775 | (7,920 | ) | 5,004 | (22,711 | ) | |||||||||
Provision for income taxes | 5,196 | 1,537 | 19,576 | 32,560 | |||||||||||
Depreciation and amortization | 66,947 | 37,388 | 185,796 | 73,571 | |||||||||||
EBITDA | 124,754 | 32,003 | 286,855 | 191,259 | |||||||||||
Stock-based compensation expense | 11,356 | 9,877 | 36,530 | 27,418 | |||||||||||
Provision for litigation, net | (676 | ) | 2,924 | 628 | 184 | ||||||||||
Merger and acquisition-related costs (1) | 61,160 | 64,883 | 185,160 | 72,067 | |||||||||||
Net (gain) loss from strategic investments | — | 268 | (267 | ) | 268 | ||||||||||
Non-cash acquisition-related foreign currency impacts | (8,912 | ) | 2,898 | (2,354 | ) | 2,898 | |||||||||
Restructuring costs | 6,009 | — | 31,542 | — | |||||||||||
Adjusted EBITDA | $ | 193,691 | $ | 112,852 | $ | 538,094 | $ | 294,094 | |||||||
Net income/(loss) as a percentage of net sales | 8.3 | % | 0.3 | % | 4.1 | % | 11.3 | % | |||||||
Adjusted EBITDA as a percentage of net sales | 31.0 | % | 29.4 | % | 28.9 | % | 30.9 | % | |||||||
(1) Merger and acquisition-related costs represent certain costs associated with acquisitions. These costs, presented on a before-tax effect basis, include the following:
Three Months Ended | Nine Months Ended | ||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||
(In thousands) | |||||||||||||
Amortization of inventory fair value step up | $ | 60,756 | $ | 19,065 | $ | 168,097 | $ | 19,065 | |||||
Change in fair value of business acquisition liabilities | (4,133 | ) | 1,470 | 8,610 | 4,576 | ||||||||
Employee-related costs | 3,574 | 34,004 | 5,031 | 34,004 | |||||||||
Other acquisition-related costs (a) | 963 | 10,344 | 3,422 | 14,422 | |||||||||
Merger and acquisition-related costs | $ | 61,160 | $ | 64,883 | $ | 185,160 | $ | 72,067 | |||||
(a) Primarily comprised of legal fees, investment banking and consulting fees. |
Non-GAAP Net Income Reconciliation Table:
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Net income/(loss) | $ | 51,836 | $ | 998 | $ | 76,479 | $ | 107,839 | |||||||
Provision for litigation, net | (676 | ) | 2,924 | 628 | 184 | ||||||||||
Amortization of intangibles | 30,076 | 13,761 | 89,461 | 22,909 | |||||||||||
Merger and acquisition -related costs (1) | 61,160 | 64,883 | 185,160 | 72,067 | |||||||||||
Non-cash acquisition-related foreign currency impacts | (8,912 | ) | 2,898 | (2,354 | ) | 2,898 | |||||||||
Restructuring Costs | 6,009 | — | 31,542 | — | |||||||||||
Net gain/(loss) on strategic investments | — | 268 | (267 | ) | 268 | ||||||||||
Tax effect of adjusting items | (25,507 | ) | (20,201 | ) | (78,454 | ) | (23,260 | ) | |||||||
Non-GAAP net income/(loss) | $ | 113,986 | $ | 65,531 | $ | 302,195 | $ | 182,905 |
(1) see footnote 1 to the Non-GAAP Adjusted EBITDA Reconciliation Table above for the detail of these costs
Non-GAAP Gross Profit Reconciliation Table:
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||
$ | 625,705 | $ | 383,639 | $ | 1,862,062 | $ | 951,942 | ||||||||
Cost of Sales (exclusive of amortization of intangibles) | 270,515 | 135,390 | 772,042 | 282,688 | |||||||||||
Amortization of Intangibles | 23,841 | 9,526 | 66,593 | 15,408 | |||||||||||
Gross Profit | 331,349 | 238,723 | 1,023,427 | 653,846 | |||||||||||
Amortization of inventory fair value step up | 60,756 | 19,065 | 168,097 | 19,065 | |||||||||||
Amortization of Intangibles | 23,841 | 9,526 | 66,593 | 15,408 | |||||||||||
Adjusted Gross Profit | $ | 415,946 | $ | 267,314 | $ | 1,258,117 | $ | 688,319 | |||||||
Gross Profit % of |
53.0 | % | 62.2 | % | 55.0 | % | 68.7 | % | |||||||
Adjusted Gross Profit % of |
66.5 | % | 69.7 | % | 67.6 | % | 72.3 | % | |||||||
Non-GAAP Diluted Earnings Per Share Reconciliation Table:
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Diluted earnings per share, as reported | $ | 0.38 | $ | 0.01 | $ | 0.56 | $ | 0.98 | |||||||
Dilution attributable to Convertible Notes | — | — | — | 0.03 | |||||||||||
Provision for litigation, net | (0.00 | ) | 0.03 | — | 0.03 | ||||||||||
Amortization of intangibles | 0.22 | 0.12 | 0.65 | 0.22 | |||||||||||
Merger and acquisition -related costs (1) | 0.44 | 0.56 | 1.35 | 0.68 | |||||||||||
Net (gain) loss from strategic investments | — | — | (0.00 | ) | — | ||||||||||
Non-cash acquisition-related foreign currency impacts | (0.06 | ) | 0.03 | (0.02 | ) | 0.03 | |||||||||
Restructuring costs | 0.04 | — | 0.23 | — | |||||||||||
Tax effect of adjusting items | (0.18 | ) | (0.18 | ) | (0.57 | ) | (0.22 | ) | |||||||
Non-GAAP diluted earnings per share | $ | 0.83 | $ | 0.57 | $ | 2.20 | $ | 1.75 |
*amounts might not add due to rounding
(1) see footnote 1 to the Non-GAAP Adjusted EBITDA Reconciliation Table above for the detail of these costs
Non-GAAP Free Cash Flow Reconciliation Table:
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Net cash provided by operating activities | $ | 203,655 | $ | 50,484 | $ | 310,299 | $ | 138,825 | |||||||
Purchases of property and equipment | (41,952 | ) | (21,534 | ) | (98,318 | ) | (55,393 | ) | |||||||
Free cash flow | $ | 161,703 | $ | 28,950 | $ | 211,981 | $ | 83,432 | |||||||
Non-GAAP
Three Months Ended | Reported | Currency Impact on |
Constant Currency |
|||||||||||||
Current | ||||||||||||||||
(In thousands, except percentages) | 2024 | 2023 | Growth | Period Net Sales | Growth | |||||||||||
$ | 495,789 | $ | 309,315 | 60.3 | % | $ | — | 60.3 | % | |||||||
International | 129,916 | 74,324 | 74.8 | % | (1,030 | ) | 76.2 | % | ||||||||
Total net sales | $ | 625,705 | $ | 383,639 | 63.1 | % | $ | (1,030 | ) | 63.4 | % | |||||
Nine Months Ended | Reported | Currency Impact on |
Constant Currency |
|||||||||||||
Current | ||||||||||||||||
(In thousands, except percentages) | 2024 | 2023 | Growth | Period Net Sales | Growth | |||||||||||
$ | 1,478,174 | $ | 788,924 | 87.4 | % | $ | — | 87.4 | % | |||||||
International | 383,888 | 163,018 | 135.5 | % | (6,600 | ) | 139.5 | % | ||||||||
Total net sales | $ | 1,862,062 | $ | 951,942 | 95.6 | % | $ | (6,600 | ) | 96.3 | % | |||||
The following table reconciles previously disclosed Non-GAAP fully diluted earnings per share guidance to current Non-GAAP fully diluted earnings per share guidance.
Non-GAAP Fully Diluted Earnings per Share Guidance Adjustments:
Year Ended | ||||||||
Low End | High End | |||||||
Previously disclosed non-GAAP fully diluted earnings per share guidance | $ | 2.80 | $ | 2.90 | ||||
Removal of Acquisition of in-process research and development adjustment | (0.09 | ) | (0.09 | ) | ||||
Increase to guidance | 0.19 | 0.19 | ||||||
Current non-GAAP fully diluted earnings per share guidance | $ | 2.90 | $ | 3.00 | ||||
Contact:
Senior Vice President, Business Development and Investor Relations
Phone: (610) 930-1800
Email: investors@globusmedical.com
www.globusmedical.com
Source: Globus Medical