These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utah
|
|
87-0447695
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Identification No.)
|
|
Large Accelerated Filer
x
|
Accelerated Filer
o
|
Non-Accelerated Filer
o
|
Smaller Reporting Company
o
|
Emerging Growth Company
o
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
Common Stock
|
|
50,198,833
|
|
Title or class
|
|
Number of Shares
Outstanding at October 31, 2017
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2017 AND DECEMBER 31, 2016
(In thousands)
|
|||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
ASSETS
|
(unaudited)
|
|
|
||||
|
|
|
|
|
||||
|
CURRENT ASSETS:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
23,362
|
|
|
$
|
19,171
|
|
|
Trade receivables — net of allowance for uncollectible accounts — 2017 — $1,547 and 2016 — $1,587
|
101,394
|
|
|
80,521
|
|
||
|
Employee receivables
|
147
|
|
|
198
|
|
||
|
Other receivables
|
5,900
|
|
|
5,445
|
|
||
|
Inventories
|
145,598
|
|
|
120,695
|
|
||
|
Prepaid expenses and other assets
|
20,581
|
|
|
6,226
|
|
||
|
Prepaid income taxes
|
2,792
|
|
|
2,525
|
|
||
|
Deferred income tax assets
|
—
|
|
|
8,219
|
|
||
|
Income tax refund receivables
|
91
|
|
|
423
|
|
||
|
|
|
|
|
||||
|
Total current assets
|
299,865
|
|
|
243,423
|
|
||
|
|
|
|
|
||||
|
PROPERTY AND EQUIPMENT:
|
|
|
|
||||
|
Land and land improvements
|
19,804
|
|
|
19,379
|
|
||
|
Buildings
|
144,084
|
|
|
139,119
|
|
||
|
Manufacturing equipment
|
193,061
|
|
|
178,110
|
|
||
|
Furniture and fixtures
|
49,035
|
|
|
43,433
|
|
||
|
Leasehold improvements
|
31,345
|
|
|
30,413
|
|
||
|
Construction-in-progress
|
34,625
|
|
|
28,180
|
|
||
|
|
|
|
|
||||
|
Total property and equipment
|
471,954
|
|
|
438,634
|
|
||
|
|
|
|
|
||||
|
Less accumulated depreciation
|
(181,672
|
)
|
|
(162,061
|
)
|
||
|
|
|
|
|
||||
|
Property and equipment — net
|
290,282
|
|
|
276,573
|
|
||
|
|
|
|
|
||||
|
OTHER ASSETS:
|
|
|
|
||||
|
Intangible assets:
|
|
|
|
||||
|
Developed technology — net of accumulated amortization — 2017 — $67,320 and 2016 — $52,843
|
172,796
|
|
|
135,358
|
|
||
|
Other — net of accumulated amortization — 2017 — $34,985 and 2016 — $30,048
|
55,707
|
|
|
47,339
|
|
||
|
Goodwill
|
234,043
|
|
|
211,927
|
|
||
|
Deferred income tax assets
|
2,046
|
|
|
171
|
|
||
|
Other assets
|
32,412
|
|
|
28,012
|
|
||
|
|
|
|
|
||||
|
Total other assets
|
497,004
|
|
|
422,807
|
|
||
|
|
|
|
|
||||
|
TOTAL
|
$
|
1,087,151
|
|
|
$
|
942,803
|
|
|
|
|
|
|
||||
|
See condensed notes to consolidated financial statements.
|
|
|
(continued)
|
|
|||
|
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2017 AND DECEMBER 31, 2016
(In thousands)
|
|||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
(unaudited)
|
|
|
||||
|
|
|
|
|
||||
|
CURRENT LIABILITIES:
|
|
|
|
||||
|
Trade payables
|
$
|
32,291
|
|
|
$
|
30,619
|
|
|
Accrued expenses
|
56,508
|
|
|
44,947
|
|
||
|
Current portion of long-term debt
|
16,962
|
|
|
10,000
|
|
||
|
Advances from employees
|
542
|
|
|
572
|
|
||
|
Income taxes payable
|
1,435
|
|
|
2,193
|
|
||
|
|
|
|
|
||||
|
Total current liabilities
|
107,738
|
|
|
88,331
|
|
||
|
|
|
|
|
||||
|
LONG-TERM DEBT
|
260,978
|
|
|
314,373
|
|
||
|
|
|
|
|
||||
|
DEFERRED INCOME TAX LIABILITIES
|
23,764
|
|
|
25,981
|
|
||
|
|
|
|
|
||||
|
LIABILITIES RELATED TO UNRECOGNIZED TAX BENEFITS
|
438
|
|
|
438
|
|
||
|
|
|
|
|
||||
|
DEFERRED COMPENSATION PAYABLE
|
10,319
|
|
|
9,211
|
|
||
|
|
|
|
|
||||
|
DEFERRED CREDITS
|
2,439
|
|
|
2,550
|
|
||
|
|
|
|
|
||||
|
OTHER LONG-TERM OBLIGATIONS
|
14,659
|
|
|
3,730
|
|
||
|
|
|
|
|
||||
|
Total liabilities
|
420,335
|
|
|
444,614
|
|
||
|
|
|
|
|
||||
|
COMMITMENTS AND CONTINGENCIES (Notes 5, 9, 10 and 13)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
STOCKHOLDERS’ EQUITY:
|
|
|
|
||||
|
Preferred stock — 5,000 shares authorized as of September 30, 2017 and December 31, 2016; no shares issued
|
|
|
|
|
|
||
|
Common stock, no par value; shares authorized — 100,000; issued and outstanding as of September 30, 2017 - 50,194 and December 31, 2016 - 44,645
|
351,321
|
|
|
206,186
|
|
||
|
Retained earnings
|
314,602
|
|
|
293,885
|
|
||
|
Accumulated other comprehensive income (loss)
|
893
|
|
|
(1,882
|
)
|
||
|
|
|
|
|
||||
|
Total stockholders’ equity
|
666,816
|
|
|
498,189
|
|
||
|
|
|
|
|
||||
|
TOTAL
|
$
|
1,087,151
|
|
|
$
|
942,803
|
|
|
|
|
|
|
||||
|
See condensed notes to consolidated financial statements.
|
|
|
(concluded)
|
|
|||
|
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016
(In thousands, except per share amounts - unaudited)
|
|||||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
NET SALES
|
$
|
179,337
|
|
|
$
|
156,975
|
|
|
$
|
536,955
|
|
|
$
|
446,123
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
COST OF SALES
|
98,823
|
|
|
89,160
|
|
|
296,358
|
|
|
251,354
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
GROSS PROFIT
|
80,514
|
|
|
67,815
|
|
|
240,597
|
|
|
194,769
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
||||||||
|
Selling, general and administrative
|
54,716
|
|
|
53,198
|
|
|
169,896
|
|
|
138,556
|
|
||||
|
Research and development
|
12,838
|
|
|
11,424
|
|
|
38,676
|
|
|
33,440
|
|
||||
|
Contingent consideration (benefit) expense
|
20
|
|
|
(94
|
)
|
|
39
|
|
|
99
|
|
||||
|
Acquired in-process research and development
|
12,061
|
|
|
300
|
|
|
12,136
|
|
|
400
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total operating expenses
|
79,635
|
|
|
64,828
|
|
|
220,747
|
|
|
172,495
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
INCOME FROM OPERATIONS
|
879
|
|
|
2,987
|
|
|
19,850
|
|
|
22,274
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
||||||||
|
Interest income
|
94
|
|
|
29
|
|
|
266
|
|
|
55
|
|
||||
|
Interest expense
|
(1,590
|
)
|
|
(3,022
|
)
|
|
(5,935
|
)
|
|
(6,120
|
)
|
||||
|
Gain on bargain purchase
|
(778
|
)
|
|
—
|
|
|
10,796
|
|
|
—
|
|
||||
|
Other income (expense) — net
|
(810
|
)
|
|
1
|
|
|
(376
|
)
|
|
(445
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense) — net
|
(3,084
|
)
|
|
(2,992
|
)
|
|
4,751
|
|
|
(6,510
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
INCOME (LOSS) BEFORE INCOME TAXES
|
(2,205
|
)
|
|
(5
|
)
|
|
24,601
|
|
|
15,764
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
INCOME TAX EXPENSE (BENEFIT)
|
1,364
|
|
|
(978
|
)
|
|
3,884
|
|
|
3,149
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
NET INCOME (LOSS)
|
$
|
(3,569
|
)
|
|
$
|
973
|
|
|
$
|
20,717
|
|
|
$
|
12,615
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
EARNINGS PER COMMON SHARE:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
(0.07
|
)
|
|
$
|
0.02
|
|
|
$
|
0.43
|
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted
|
$
|
(0.07
|
)
|
|
$
|
0.02
|
|
|
$
|
0.42
|
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
AVERAGE COMMON SHARES:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
50,150
|
|
|
44,447
|
|
|
48,332
|
|
|
44,346
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted
|
51,599
|
|
|
45,000
|
|
|
49,555
|
|
|
44,763
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
See condensed notes to consolidated financial statements.
|
|
|
|
|
|
|
|
||||||||
|
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016
(In thousands - unaudited)
|
|||||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income (loss)
|
$
|
(3,569
|
)
|
|
$
|
973
|
|
|
$
|
20,717
|
|
|
$
|
12,615
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedges
|
(144
|
)
|
|
(103
|
)
|
|
166
|
|
|
(984
|
)
|
||||
|
Less income tax benefit (expense)
|
56
|
|
|
40
|
|
|
(64
|
)
|
|
383
|
|
||||
|
Foreign currency translation adjustment
|
721
|
|
|
454
|
|
|
2,925
|
|
|
1,259
|
|
||||
|
Less income tax benefit (expense)
|
—
|
|
|
—
|
|
|
(252
|
)
|
|
(210
|
)
|
||||
|
Total other comprehensive income
|
633
|
|
|
391
|
|
|
2,775
|
|
|
448
|
|
||||
|
Total comprehensive income (loss)
|
(2,936
|
)
|
|
1,364
|
|
|
23,492
|
|
|
13,063
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
See condensed notes to consolidated financial statements.
|
|
|
|
|
|||||||||||
|
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016
(In thousands - unaudited)
|
|||||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
20,717
|
|
|
$
|
12,615
|
|
|
|
|
|
|
||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
39,388
|
|
|
31,594
|
|
||
|
Gain on bargain purchase
|
(10,796
|
)
|
|
—
|
|
||
|
Losses on sales and/or abandonment of property and equipment
|
219
|
|
|
102
|
|
||
|
Write-off of patents and intangible assets
|
86
|
|
|
90
|
|
||
|
Acquired in-process research and development
|
12,136
|
|
|
400
|
|
||
|
Fair value changes in contingent liabilities/assets
|
—
|
|
|
99
|
|
||
|
Amortization of deferred credits
|
(111
|
)
|
|
(128
|
)
|
||
|
Amortization of long-term debt issuance costs
|
514
|
|
|
779
|
|
||
|
Deferred income taxes
|
(290
|
)
|
|
187
|
|
||
|
Excess tax benefits from stock-based compensation
|
—
|
|
|
(527
|
)
|
||
|
Stock-based compensation expense
|
2,883
|
|
|
1,913
|
|
||
|
Changes in operating assets and liabilities, net of effects from acquisitions:
|
|
|
|
||||
|
Trade receivables
|
(10,963
|
)
|
|
(5,166
|
)
|
||
|
Employee receivables
|
54
|
|
|
42
|
|
||
|
Other receivables
|
(503
|
)
|
|
3,385
|
|
||
|
Inventories
|
(9,922
|
)
|
|
220
|
|
||
|
Prepaid expenses and other assets
|
(1,587
|
)
|
|
(452
|
)
|
||
|
Prepaid income taxes
|
(231
|
)
|
|
(63
|
)
|
||
|
Income tax refund receivables
|
280
|
|
|
514
|
|
||
|
Other assets
|
(2,992
|
)
|
|
(1,591
|
)
|
||
|
Trade payables
|
(876
|
)
|
|
(9,018
|
)
|
||
|
Accrued expenses
|
4,514
|
|
|
1,693
|
|
||
|
Advances from employees
|
(44
|
)
|
|
(50
|
)
|
||
|
Income taxes payable
|
(764
|
)
|
|
(183
|
)
|
||
|
Liabilities related to unrecognized tax benefits
|
—
|
|
|
(366
|
)
|
||
|
Deferred compensation payable
|
1,107
|
|
|
500
|
|
||
|
Other long-term obligations
|
574
|
|
|
(251
|
)
|
||
|
|
|
|
|
||||
|
Total adjustments
|
22,676
|
|
|
23,723
|
|
||
|
|
|
|
|
||||
|
Net cash provided by operating activities
|
43,393
|
|
|
36,338
|
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Capital expenditures for:
|
|
|
|
||||
|
Property and equipment
|
(29,522
|
)
|
|
(26,492
|
)
|
||
|
Intangible assets
|
(1,927
|
)
|
|
(1,594
|
)
|
||
|
Proceeds from sale of cost method investment
|
—
|
|
|
1,089
|
|
||
|
Proceeds from the sale of property and equipment
|
9
|
|
|
5
|
|
||
|
Cash paid in acquisitions, net of cash acquired
|
(103,500
|
)
|
|
(119,808
|
)
|
||
|
|
|
|
|
||||
|
Net cash used in investing activities
|
(134,940
|
)
|
|
(146,800
|
)
|
||
|
|
|
|
|
||||
|
See condensed notes to consolidated financial statements.
|
|
|
(continued)
|
|
|||
|
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016
(In thousands - unaudited)
|
|||||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from issuance of common stock
|
$
|
143,069
|
|
|
$
|
4,422
|
|
|
Payment of offering costs related to issuance of common stock
|
(816
|
)
|
|
—
|
|
||
|
Proceeds from issuance of long-term debt
|
151,462
|
|
|
203,478
|
|
||
|
Payments on long-term debt
|
(197,962
|
)
|
|
(82,658
|
)
|
||
|
Excess tax benefits from stock-based compensation
|
—
|
|
|
527
|
|
||
|
Long-term debt issuance costs
|
—
|
|
|
(1,948
|
)
|
||
|
Contingent payments related to acquisitions
|
(45
|
)
|
|
(199
|
)
|
||
|
Payment of taxes related to an exchange of common stock
|
—
|
|
|
(86
|
)
|
||
|
|
|
|
|
||||
|
Net cash provided by financing activities
|
95,708
|
|
|
123,536
|
|
||
|
|
|
|
|
||||
|
EFFECT OF EXCHANGE RATES ON CASH
|
30
|
|
|
67
|
|
||
|
|
|
|
|
||||
|
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
4,191
|
|
|
13,141
|
|
||
|
|
|
|
|
||||
|
CASH AND CASH EQUIVALENTS:
|
|
|
|
||||
|
Beginning of period
|
19,171
|
|
|
4,177
|
|
||
|
|
|
|
|
||||
|
End of period
|
$
|
23,362
|
|
|
$
|
17,318
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest (net of capitalized interest of $371 and $337, respectively)
|
$
|
5,953
|
|
|
$
|
6,223
|
|
|
|
|
|
|
||||
|
Income taxes
|
$
|
4,029
|
|
|
$
|
2,237
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
|
|
|||||
|
Property and equipment purchases in accounts payable
|
$
|
1,394
|
|
|
$
|
2,709
|
|
|
|
|
|
|
||||
|
Acquisition purchases in accrued expenses and other long-term obligations
|
$
|
12,000
|
|
|
$
|
293
|
|
|
|
|
|
|
||||
|
Contingent receivable in exchange for sale of cost method investment
|
$
|
—
|
|
|
$
|
711
|
|
|
|
|
|
|
||||
|
Merit common stock surrendered (0 and 14 shares, respectively) in exchange for exercise of stock options
|
$
|
—
|
|
|
$
|
346
|
|
|
|
|
|
|
||||
|
See condensed notes to consolidated financial statements.
|
|
|
(concluded)
|
|
|||
|
|
September 30,
|
|
December 31,
|
||||
|
|
2017
|
|
2016
|
||||
|
Finished goods
|
$
|
80,708
|
|
|
$
|
63,852
|
|
|
Work-in-process
|
18,162
|
|
|
11,008
|
|
||
|
Raw materials
|
46,728
|
|
|
45,835
|
|
||
|
|
|
|
|
||||
|
Total
|
$
|
145,598
|
|
|
$
|
120,695
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Cost of goods sold
|
$
|
189
|
|
|
$
|
105
|
|
|
$
|
453
|
|
|
$
|
369
|
|
|
Research and development
|
110
|
|
|
51
|
|
|
262
|
|
|
147
|
|
||||
|
Selling, general, and administrative
|
893
|
|
|
347
|
|
|
2,168
|
|
|
1,397
|
|
||||
|
Stock-based compensation expense before taxes
|
$
|
1,192
|
|
|
$
|
503
|
|
|
$
|
2,883
|
|
|
$
|
1,913
|
|
|
|
Nine Months Ended September 30,
|
||
|
|
2017
|
|
2016
|
|
Risk-free interest rate
|
1.77% - 1.83%
|
|
1.15% - 1.40%
|
|
Expected option life
|
5.0 years
|
|
5.0 years
|
|
Expected dividend yield
|
—%
|
|
—%
|
|
Expected price volatility
|
33.81% - 34.07%
|
|
36.30% - 37.06%
|
|
|
Three Months
|
|
Nine Months
|
||||||||||||||||||
|
|
Net
Income
|
|
Shares
|
|
Per Share
Amount
|
|
Net
Income
|
|
Shares
|
|
Per Share
Amount
|
||||||||||
|
Period ended September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Basic EPS
|
$
|
(3,569
|
)
|
|
50,150
|
|
|
$
|
(0.07
|
)
|
|
$
|
20,717
|
|
|
48,332
|
|
|
$
|
0.43
|
|
|
Effect of dilutive stock options and warrants
|
|
|
|
1,449
|
|
|
|
|
|
|
|
1,223
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted EPS
|
$
|
(3,569
|
)
|
|
51,599
|
|
|
$
|
(0.07
|
)
|
|
$
|
20,717
|
|
|
49,555
|
|
|
$
|
0.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Stock options excluded from the calculation of common stock equivalents as the impact was anti-dilutive
|
|
|
200
|
|
|
|
|
|
|
434
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Period ended September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Basic EPS
|
$
|
973
|
|
|
44,447
|
|
|
$
|
0.02
|
|
|
$
|
12,615
|
|
|
44,346
|
|
|
$
|
0.28
|
|
|
Effect of dilutive stock options and warrants
|
|
|
|
553
|
|
|
|
|
|
|
|
417
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted EPS
|
$
|
973
|
|
|
45,000
|
|
|
$
|
0.02
|
|
|
$
|
12,615
|
|
|
44,763
|
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Stock options excluded from the calculation of common stock equivalents as the impact was anti-dilutive
|
|
|
408
|
|
|
|
|
|
|
864
|
|
|
|
||||||||
|
|
|
Preliminary Allocation
|
||
|
|
Net Assets Acquired
|
|
||
|
|
Inventories
|
$
|
579
|
|
|
|
Intangibles
|
|
||
|
|
Developed technology
|
14,920
|
|
|
|
|
Customer list
|
120
|
|
|
|
|
Goodwill
|
6,381
|
|
|
|
|
|
|
||
|
|
Total net assets acquired
|
$
|
22,000
|
|
|
|
|
Preliminary Allocation
|
||
|
|
Net Assets Acquired
|
|
||
|
|
Inventories
|
$
|
1,023
|
|
|
|
Property and equipment
|
58
|
|
|
|
|
Intangibles
|
|
||
|
|
Developed technology
|
5,400
|
|
|
|
|
Customer list
|
200
|
|
|
|
|
Goodwill
|
159
|
|
|
|
|
|
|
||
|
|
Total net assets acquired
|
$
|
6,840
|
|
|
|
|
Preliminary Allocation
|
|
Adjustments
(1)
|
|
Revised Preliminary Allocation
|
||||||
|
|
Net Assets Acquired
|
|
|
|
|
|
||||||
|
|
Intangibles
|
|
|
|
|
|
||||||
|
|
Developed technology
|
$
|
7,800
|
|
|
$
|
—
|
|
|
$
|
7,800
|
|
|
|
In-process technology
|
850
|
|
|
250
|
|
|
1,100
|
|
|||
|
|
Goodwill
|
4,323
|
|
|
(153
|
)
|
|
4,170
|
|
|||
|
|
Deferred tax liabilities
|
(3,073
|
)
|
|
(97
|
)
|
|
(3,170
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
Total net assets acquired
|
$
|
9,900
|
|
|
$
|
—
|
|
|
$
|
9,900
|
|
|
|
|
|
|
|
|
|
||||||
|
(1)
|
Amounts represent adjustments to the preliminary purchase price allocation first presented in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2017 resulting from our ongoing activities, including reassessment of the assets acquired and liabilities assumed, with respect to finalizing our purchase price allocation for this acquisition.
|
|||||||||||
|
|
|
Preliminary Allocation
|
|
Adjustments
(2)
|
|
Revised Preliminary Allocation
|
||||||
|
|
Assets Acquired
|
|
|
|
|
|
||||||
|
|
Cash and cash equivalents
|
$
|
1,436
|
|
|
$
|
—
|
|
|
$
|
1,436
|
|
|
|
Trade receivables
|
8,351
|
|
|
—
|
|
|
8,351
|
|
|||
|
|
Inventories
|
12,217
|
|
|
(995
|
)
|
|
11,222
|
|
|||
|
|
Prepaid expenses and other assets
|
1,275
|
|
|
—
|
|
|
1,275
|
|
|||
|
|
Property and equipment
|
2,667
|
|
|
(348
|
)
|
|
2,319
|
|
|||
|
|
Deferred tax assets
|
184
|
|
|
19
|
|
|
203
|
|
|||
|
|
Intangibles
|
|
|
|
|
|
||||||
|
|
Developed technology
|
2,600
|
|
|
(400
|
)
|
|
2,200
|
|
|||
|
|
Customer lists
|
1,300
|
|
|
200
|
|
|
1,500
|
|
|||
|
|
Trademarks
|
1,500
|
|
|
(600
|
)
|
|
900
|
|
|||
|
|
Total assets acquired
|
31,530
|
|
|
(2,124
|
)
|
|
29,406
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
Liabilities Assumed
|
|
|
|
|
|
||||||
|
|
Trade payables
|
(2,306
|
)
|
|
(109
|
)
|
|
(2,415
|
)
|
|||
|
|
Accrued expenses
|
(5,083
|
)
|
|
—
|
|
|
(5,083
|
)
|
|||
|
|
Income taxes payable
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||
|
|
Deferred income tax liabilities
|
(999
|
)
|
|
(11
|
)
|
|
(1,010
|
)
|
|||
|
|
Total liabilities assumed
|
(8,390
|
)
|
|
(120
|
)
|
|
(8,510
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
Total net assets acquired
|
23,140
|
|
|
(2,244
|
)
|
|
20,896
|
|
|||
|
|
Gain on bargain purchase
(1)
|
(12,243
|
)
|
|
1,447
|
|
|
(10,796
|
)
|
|||
|
|
Total purchase price
|
$
|
10,897
|
|
|
$
|
(797
|
)
|
|
$
|
10,100
|
|
|
|
|
|
|
|
|
|
||||||
|
(1)
|
The total fair value of the net assets acquired from Argon exceeded the purchase price, resulting in a gain on bargain purchase which was recorded within other income (expense) in our consolidated statements of income, and includes a negative adjustment of $778,000 in the three-month period ended September 30, 2017 (in addition to the negative adjustment of $669,000 in the three-month period ended June 30, 2017). We believe the reason for the provisional gain on bargain purchase was a result of the divestiture of a non-strategic, slow-growth critical care business for Argon. It is our understanding that the divestiture allows Argon to focus on its higher growth interventional portfolio.
|
|||||||||||
|
(2)
|
Amounts represent adjustments to the preliminary purchase price allocation first presented in our March 31, 2017 Form 10-Q resulting from our ongoing activities, including reassessment of the assets acquired and liabilities assumed, with respect to finalizing our purchase price allocation for this acquisition.
|
|||||||||||
|
|
|
Preliminary Allocation
|
|
Adjustments
(1)
|
|
Revised Preliminary Allocation
|
||||||
|
|
Assets Acquired
|
|
|
|
|
|
||||||
|
|
Trade receivables
|
$
|
952
|
|
|
$
|
7
|
|
|
$
|
959
|
|
|
|
Inventories
|
2,244
|
|
|
(87
|
)
|
|
2,157
|
|
|||
|
|
Prepaid expenses and other assets
|
181
|
|
|
(96
|
)
|
|
85
|
|
|||
|
|
Property and equipment
|
1,472
|
|
|
—
|
|
|
1,472
|
|
|||
|
|
Intangibles
|
|
|
|
|
|
||||||
|
|
Developed technology
|
22,900
|
|
|
(1,800
|
)
|
|
21,100
|
|
|||
|
|
Customer lists
|
100
|
|
|
600
|
|
|
700
|
|
|||
|
|
Trademarks
|
2,900
|
|
|
—
|
|
|
2,900
|
|
|||
|
|
Goodwill
|
7,612
|
|
|
1,376
|
|
|
8,988
|
|
|||
|
|
Total assets acquired
|
38,361
|
|
|
—
|
|
|
38,361
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
Liabilities Assumed
|
|
|
|
|
|
||||||
|
|
Trade payables
|
(338
|
)
|
|
—
|
|
|
(338
|
)
|
|||
|
|
Accrued expenses
|
(23
|
)
|
|
—
|
|
|
(23
|
)
|
|||
|
|
Total liabilities assumed
|
(361
|
)
|
|
—
|
|
|
(361
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
Net assets acquired
|
$
|
38,000
|
|
|
$
|
—
|
|
|
$
|
38,000
|
|
|
|
|
|
|
|
|
|
||||||
|
(1)
|
Amounts represent adjustments to the preliminary purchase price first presented in our Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2017, resulting from our ongoing activities with respect to finalizing our purchase price allocation for this acquisition. The larger adjustments primarily relate to the valuation of the acquired intangible assets.
|
|||||||||||
|
Assets Acquired
|
|
||
|
Trade receivables
|
$
|
4,054
|
|
|
Other receivables
|
6
|
|
|
|
Inventories
|
8,585
|
|
|
|
Prepaid expenses
|
630
|
|
|
|
Property and equipment
|
1,630
|
|
|
|
Other long-term assets
|
145
|
|
|
|
Intangibles
|
|
||
|
Developed technology
|
67,600
|
|
|
|
Customer lists
|
2,400
|
|
|
|
Trademarks
|
4,400
|
|
|
|
Goodwill
|
24,818
|
|
|
|
Total assets acquired
|
114,268
|
|
|
|
|
|
||
|
Liabilities Assumed
|
|
||
|
Trade payables
|
(1,790
|
)
|
|
|
Accrued expenses
|
(5,298
|
)
|
|
|
Deferred income tax liabilities - current
|
(701
|
)
|
|
|
Deferred income tax liabilities - noncurrent
|
(10,844
|
)
|
|
|
Total liabilities assumed
|
(18,633
|
)
|
|
|
|
|
||
|
Net assets acquired, net of cash received of $1,327
|
$
|
95,635
|
|
|
Assets Acquired
|
|
||
|
Inventories
|
$
|
2,455
|
|
|
Property and equipment
|
290
|
|
|
|
Intangibles
|
|
||
|
Developed technology
|
12,100
|
|
|
|
Trademarks
|
700
|
|
|
|
Customers Lists
|
400
|
|
|
|
Goodwill
|
2,555
|
|
|
|
|
|
||
|
Total assets acquired
|
$
|
18,500
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||
|
|
September 30, 2016
|
|
September 30, 2017
|
|
September 30, 2016
|
||||||||||||||||||
|
|
As Reported
|
|
Pro Forma
|
|
As Reported
|
|
Pro Forma
|
|
As Reported
|
|
Pro Forma
|
||||||||||||
|
Net Sales
|
$
|
156,975
|
|
|
$
|
167,321
|
|
|
$
|
536,955
|
|
|
$
|
539,715
|
|
|
$
|
446,123
|
|
|
$
|
494,589
|
|
|
Net Income
|
973
|
|
|
1,174
|
|
|
20,717
|
|
|
10,047
|
|
|
12,615
|
|
|
16,454
|
|
||||||
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Basic
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.43
|
|
|
$
|
0.21
|
|
|
$
|
0.28
|
|
|
$
|
0.37
|
|
|
Diluted
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.42
|
|
|
$
|
0.20
|
|
|
$
|
0.28
|
|
|
$
|
0.37
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net Sales
(1)
|
|
|
|
|
|
|
|
|
|
||||||
|
Cardiovascular
|
$
|
172,723
|
|
|
$
|
150,503
|
|
|
$
|
517,140
|
|
|
$
|
428,571
|
|
|
Endoscopy
|
6,614
|
|
|
6,472
|
|
|
19,815
|
|
|
17,552
|
|
||||
|
Total net sales
|
179,337
|
|
|
156,975
|
|
|
536,955
|
|
|
446,123
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income (Loss)
(1)
|
|
|
|
|
|
|
|
|
|
||||||
|
Cardiovascular
|
(1,207
|
)
|
|
1,858
|
|
|
14,239
|
|
|
19,385
|
|
||||
|
Endoscopy
|
2,086
|
|
|
1,129
|
|
|
5,611
|
|
|
2,889
|
|
||||
|
Total operating income
|
879
|
|
|
2,987
|
|
|
19,850
|
|
|
22,274
|
|
||||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
2016 Term loan
|
$
|
87,500
|
|
|
$
|
145,000
|
|
|
2016 Revolving credit loans
|
184,000
|
|
|
180,000
|
|
||
|
2017 Debt facility
|
6,962
|
|
|
—
|
|
||
|
Less debt issuance costs
|
(522
|
)
|
|
(627
|
)
|
||
|
Total debt
|
277,940
|
|
|
324,373
|
|
||
|
Less current portion
|
16,962
|
|
|
10,000
|
|
||
|
Long-term portion
|
$
|
260,978
|
|
|
$
|
314,373
|
|
|
|
|
|
Covenant Requirement
|
|
Consolidated Total Leverage Ratio (1)
|
|
|
|
|
|
July 1, 2017 through December 31, 2017
|
|
3.75 to 1.0
|
|
|
January 1, 2018 through March 31, 2018
|
|
3.5 to 1.0
|
|
|
April 1, 2018 and thereafter
|
|
3.25 to 1.0
|
|
Consolidated EBITDA (2)
|
|
1.25 to 1.0
|
|
|
Consolidated Net Income (3)
|
|
$0
|
|
|
Facility Capital Expenditures (4)
|
|
$30 million
|
|
|
|
|
|
|
|
(1)
|
Maximum Consolidated Total Leverage Ratio (as defined in the Second Amended Credit Agreement) as of any fiscal quarter end.
|
||
|
(2)
|
Minimum ratio of Consolidated EBITDA (as defined in the Second Amended Credit Agreement and adjusted for certain expenditures) to Consolidated Fixed Charges (as defined in the Second Amended Credit Agreement) for any period of four consecutive fiscal quarters.
|
||
|
(3)
|
Minimum level of Consolidated Net Income (as defined in the Second Amended Credit Agreement) for consecutive periods, and subject to certain adjustments.
|
||
|
(4)
|
Maximum level of the aggregate amount of all Facility Capital Expenditures (as defined in the Second Amended Credit Agreement) in any fiscal year.
|
||
|
Years Ending
|
|
Future Minimum
|
||
|
December 31
|
|
Principal Payments
|
||
|
Remaining 2017
|
|
2,500
|
|
|
|
2018
|
|
19,462
|
|
|
|
2019
|
|
15,000
|
|
|
|
2020
|
|
17,500
|
|
|
|
2021
|
|
224,000
|
|
|
|
Total future minimum principal payments
|
|
$
|
278,462
|
|
|
Currency
|
Symbol
|
Forward Notional Amount
|
|
|
Euro
|
EUR
|
5,555
|
|
|
Swiss Franc
|
CHF
|
1,088
|
|
|
Danish Krone
|
DKK
|
7,775
|
|
|
British Pound
|
GBP
|
2,550
|
|
|
Mexican Peso
|
MXN
|
64,425
|
|
|
Swedish Krona
|
SEK
|
10,805
|
|
|
Currency
|
Symbol
|
Forward Notional Amount
|
|
|
Euro
|
EUR
|
21,801
|
|
|
British Pound
|
GBP
|
1,128
|
|
|
Chinese Yuan Renminbi
|
CNY
|
39,954
|
|
|
Mexican Peso
|
MXN
|
17,537
|
|
|
Brazilian Real
|
BRL
|
8,500
|
|
|
Australian Dollar
|
AUD
|
4,599
|
|
|
Hong Kong Dollar
|
HKD
|
11,000
|
|
|
Swiss Franc
|
CHF
|
278
|
|
|
Swedish Krona
|
SEK
|
6,007
|
|
|
Canadian Dollar
|
CAD
|
1,968
|
|
|
Singapore Dollar
|
SGD
|
3,585
|
|
|
Japanese Yen
|
JPY
|
178,500
|
|
|
South Korean Won
|
KRW
|
1,800,000
|
|
|
|
|
|
Fair Value
|
||||||
|
|
|
Balance Sheet Location
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Derivatives designated as hedging instruments
|
|
|
|
||||||
|
Assets
|
|
|
|
|
|
||||
|
Interest rate swaps
|
|
Prepaid expenses and other assets (current)
|
$
|
79
|
|
|
$
|
—
|
|
|
Interest rate swaps
|
|
Other assets (long-term)
|
4,309
|
|
|
4,991
|
|
||
|
Foreign currency forward contracts
|
|
Prepaid expenses and other assets (current)
|
646
|
|
|
116
|
|
||
|
Foreign currency forward contracts
|
|
Other assets (long-term)
|
158
|
|
|
18
|
|
||
|
|
|
|
|
|
|
||||
|
(Liabilities)
|
|
|
|
|
|
||||
|
Foreign currency forward contracts
|
|
Accrued expenses (current)
|
$
|
(286
|
)
|
|
$
|
(275
|
)
|
|
Foreign currency forward contracts
|
|
Other long-term obligations
|
(96
|
)
|
|
(18
|
)
|
||
|
|
|
|
|
|
|
||||
|
Derivatives not designated as hedging instruments
|
|
|
|
||||||
|
Assets
|
|
|
|
|
|
||||
|
Foreign currency forward contracts
|
|
Prepaid expenses and other assets (current)
|
$
|
485
|
|
|
$
|
220
|
|
|
(Liabilities)
|
|
|
|
|
|
||||
|
Foreign currency forward contracts
|
|
Accrued expenses (current)
|
(210
|
)
|
|
(171
|
)
|
||
|
|
Amount of Gain/(Loss) recognized in OCI
|
|
|
Amount of Gain/(Loss) reclassified from AOCI
|
||||||||||
|
|
Three Months Ended September 30,
|
|
|
Three Months Ended September 30,
|
||||||||||
|
|
2017
|
2016
|
|
|
2017
|
2016
|
||||||||
|
Derivative instrument
|
|
|
Location in Statements of Income
|
|||||||||||
|
Interest rate swaps
|
$
|
1
|
|
$
|
(256
|
)
|
|
Interest expense
|
$
|
96
|
|
$
|
(153
|
)
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency forward contracts
|
100
|
|
—
|
|
|
Revenue
|
(101
|
)
|
—
|
|
||||
|
|
|
|
|
Cost of goods sold
|
250
|
|
—
|
|
||||||
|
|
Amount of Gain/(Loss) recognized in OCI
|
|
|
Amount of Gain/(Loss) reclassified from AOCI
|
||||||||||
|
|
Nine Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2017
|
2016
|
|
|
2017
|
2016
|
||||||||
|
Derivative instrument
|
|
|
Location in Statements of Income
|
|||||||||||
|
Interest rate swaps
|
$
|
(611
|
)
|
$
|
(1,503
|
)
|
|
Interest expense
|
$
|
(8
|
)
|
$
|
(519
|
)
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency forward contracts
|
841
|
|
—
|
|
|
Revenue
|
(141
|
)
|
—
|
|
||||
|
|
|
|
|
Cost of goods sold
|
213
|
|
—
|
|
||||||
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||
|
|
|
|
|
2017
|
2016
|
|
2017
|
2016
|
||||||||
|
Derivative Instrument
|
|
Location in Statements of Income
|
|
|
|
|
|
|
||||||||
|
Foreign currency forward contracts
|
|
Other income (expense)
|
|
$
|
(1,459
|
)
|
$
|
(76
|
)
|
|
$
|
(4,150
|
)
|
$
|
(222
|
)
|
|
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
|
|
Total Fair
|
|
Quoted prices in
|
|
Significant other
|
|
Significant
|
||||||||
|
|
|
Value at
|
|
active markets
|
|
observable inputs
|
|
unobservable inputs
|
||||||||
|
Description
|
|
September 30, 2017
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate contracts (1)
|
|
$
|
4,388
|
|
|
$
|
—
|
|
|
$
|
4,388
|
|
|
$
|
—
|
|
|
Foreign currency contract assets, current and long-term (2)
|
|
$
|
1,289
|
|
|
$
|
—
|
|
|
$
|
1,289
|
|
|
$
|
—
|
|
|
Foreign currency contract liabilities, current and long-term (3)
|
|
$
|
(592
|
)
|
|
$
|
—
|
|
|
$
|
(592
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
|
|
Total Fair
|
|
Quoted prices in
|
|
Significant other
|
|
Significant
|
||||||||
|
|
|
Value at
|
|
active markets
|
|
observable inputs
|
|
unobservable inputs
|
||||||||
|
Description
|
|
December 31, 2016
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate contracts (1)
|
|
$
|
4,991
|
|
|
$
|
—
|
|
|
$
|
4,991
|
|
|
$
|
—
|
|
|
Foreign currency contract assets, current and long-term (2)
|
|
$
|
354
|
|
|
$
|
—
|
|
|
$
|
354
|
|
|
$
|
—
|
|
|
Foreign currency contract liabilities, current and long-term (3)
|
|
$
|
(464
|
)
|
|
$
|
—
|
|
|
$
|
(464
|
)
|
|
$
|
—
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Beginning balance
|
$
|
5,572
|
|
|
$
|
898
|
|
|
$
|
683
|
|
|
$
|
1,024
|
|
|
Contingent consideration liability recorded as the result of acquisitions (see Note 5)
|
5,500
|
|
|
—
|
|
|
10,400
|
|
|
—
|
|
||||
|
Fair value adjustments recorded to income during the period
|
20
|
|
|
(193
|
)
|
|
39
|
|
|
(136
|
)
|
||||
|
Contingent payments made
|
(15
|
)
|
|
(16
|
)
|
|
(45
|
)
|
|
(199
|
)
|
||||
|
Ending balance
|
$
|
11,077
|
|
|
$
|
689
|
|
|
$
|
11,077
|
|
|
$
|
689
|
|
|
Contingent consideration asset or liability
|
|
Fair value at September 30, 2017
|
|
Valuation technique
|
|
Unobservable inputs
|
|
Range
|
||
|
Revenue-based payments
|
|
$
|
11,077
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
9.9% - 15%
|
|
contingent liability
|
|
|
|
|
Probability of milestone payment
|
|
100%
|
|||
|
|
|
|
|
|
|
Projected year of payments
|
|
2017-2037
|
||
|
|
|
|
|
|
|
|
|
|
||
|
Contingent receivable
|
|
$
|
528
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
10%
|
|
asset
|
|
|
|
|
Probability of milestone payment
|
|
57%
|
|||
|
|
|
|
|
|
|
Projected year of payments
|
|
2017-2019
|
||
|
|
|
|
|
|
|
|
|
|
||
|
Contingent consideration asset or liability
|
|
Fair value at December 31, 2016
|
|
Valuation technique
|
|
Unobservable inputs
|
|
Range
|
||
|
Revenue-based payments
|
|
$
|
683
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
9.9% - 15%
|
|
contingent liability
|
|
|
|
|
Probability of milestone payment
|
|
100%
|
|||
|
|
|
|
|
|
|
Projected year of payments
|
|
2017-2028
|
||
|
|
|
|
|
|
|
|
|
|
||
|
Contingent receivable
|
|
$
|
528
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
10%
|
|
asset
|
|
|
|
|
Probability of milestone payment
|
|
57%
|
|||
|
|
|
|
|
|
|
Projected year of payments
|
|
2017-2019
|
||
|
|
2017
|
||
|
Goodwill balance at January 1
|
$
|
211,927
|
|
|
Effect of foreign exchange
|
2,418
|
|
|
|
Additions as the result of acquisitions
|
19,698
|
|
|
|
Goodwill balance at September 30
|
$
|
234,043
|
|
|
|
September 30, 2017
|
||||||||||
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Amount
|
||||||
|
Patents
|
$
|
15,972
|
|
|
$
|
(3,586
|
)
|
|
$
|
12,386
|
|
|
Distribution agreements
|
6,626
|
|
|
(4,248
|
)
|
|
2,378
|
|
|||
|
License agreements
|
23,804
|
|
|
(4,387
|
)
|
|
19,417
|
|
|||
|
Trademarks
|
16,220
|
|
|
(4,342
|
)
|
|
11,878
|
|
|||
|
Covenants not to compete
|
1,028
|
|
|
(961
|
)
|
|
67
|
|
|||
|
Customer lists
|
25,942
|
|
|
(17,461
|
)
|
|
8,481
|
|
|||
|
In-process technology
|
1,100
|
|
|
—
|
|
|
1,100
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total
|
$
|
90,692
|
|
|
$
|
(34,985
|
)
|
|
$
|
55,707
|
|
|
|
December 31, 2016
|
||||||||||
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Amount
|
||||||
|
Patents
|
$
|
14,130
|
|
|
$
|
(3,165
|
)
|
|
$
|
10,965
|
|
|
Distribution agreements
|
6,626
|
|
|
(3,527
|
)
|
|
3,099
|
|
|||
|
License agreements
|
20,695
|
|
|
(3,422
|
)
|
|
17,273
|
|
|||
|
Trademarks
|
12,380
|
|
|
(3,330
|
)
|
|
9,050
|
|
|||
|
Covenants not to compete
|
1,028
|
|
|
(936
|
)
|
|
92
|
|
|||
|
Customer lists
|
22,261
|
|
|
(15,401
|
)
|
|
6,860
|
|
|||
|
Royalty agreements
|
267
|
|
|
(267
|
)
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total
|
$
|
77,387
|
|
|
$
|
(30,048
|
)
|
|
$
|
47,339
|
|
|
Year Ending December 31
|
|
||
|
Remaining 2017
|
$
|
6,745
|
|
|
2018
|
26,152
|
|
|
|
2019
|
25,678
|
|
|
|
2020
|
24,524
|
|
|
|
2021
|
18,013
|
|
|
|
•
|
risks relating to product recalls and product liability claims;
|
|
•
|
potential restrictions on our liquidity or our ability to operate our business within the term of our current credit agreement, and the consequences of any default under that agreement;
|
|
•
|
risks relating to protecting our intellectual property, including possible infringement of our intellectual property by third parties;
|
|
•
|
the assertion that our technology infringes the intellectual property rights of other parties, which could cause us to incur significant legal or licensing expenses and prevent us from selling our products;
|
|
•
|
our potential inability to successfully manage growth through acquisitions, including the inability to commercialize technology acquired through recent, proposed or future acquisitions;
|
|
•
|
expenditures relating to research, development, testing and regulatory approval or clearance of our products and the risk that such products may not be developed successfully or approved for commercial use;
|
|
•
|
greater governmental scrutiny and regulation of the medical device industry, including risks and expenses relating to the subpoena we received in October 2016 from the U.S. Department of Justice seeking information on our marketing and promotional practices;
|
|
•
|
reforms to the 510(k) process administered by the U.S. Food and Drug Administration (the "FDA");
|
|
•
|
risks relating to our products being used in unapproved circumstances;
|
|
•
|
investigations or actions under laws targeting fraud and abuse in the healthcare industry;
|
|
•
|
potential for significant adverse changes in, or our failure to comply with, governing regulations;
|
|
•
|
failure to comply with export control laws, customs laws, sanctions laws and other laws governing our operations in the U.S. and other countries, which could subject us to civil or criminal penalties, other remedial measures and legal expenses;
|
|
•
|
disruption of our critical information systems or material breaches in the security of our systems;
|
|
•
|
restrictions and limitations in our debt agreements and instruments, which could affect our ability to operate our business and our liquidity;
|
|
•
|
consequences of a covenant or payment breach under our debt agreements and instruments, which could lead to an unfavorable refinance or work-out arrangement or foreclosure on our assets;
|
|
•
|
increases in the price of commodity components;
|
|
•
|
negative changes in economic and industry conditions in the United States and other countries;
|
|
•
|
termination or interruption of relationships with our suppliers, or failure of such suppliers to perform;
|
|
•
|
fluctuations in exchange rates for Euro, CNY, GBP or other foreign currencies:
|
|
•
|
our need to generate sufficient cash flow to fund our debt obligations, capital expenditures, and ongoing operations;
|
|
•
|
the potential imposition of fines, penalties, or other adverse consequences if our employees or agents violate the U.S. Foreign Corrupt Practices Act or other laws or regulations;
|
|
•
|
concentration of our revenues among a few products and procedures;
|
|
•
|
development of new products and technology that could render our existing products obsolete;
|
|
•
|
market acceptance of new products;
|
|
•
|
volatility in the market price of our common stock;
|
|
•
|
modification or limitation of governmental or private insurance reimbursement policies;
|
|
•
|
changes in healthcare markets related to healthcare reform initiatives;
|
|
•
|
failures to comply with applicable environmental laws;
|
|
•
|
changes in, or loss of, key personnel;
|
|
•
|
failure to report adverse medical events to the FDA or other regulatory authorities, which may subject us to sanctions that may materially harm our business;
|
|
•
|
work stoppage or transportation risks;
|
|
•
|
uncertainties associated with potential healthcare policy changes which may have a material adverse effect on our business and results of operations;
|
|
•
|
introduction of products in a timely fashion;
|
|
•
|
price and product competition;
|
|
•
|
availability of labor and materials;
|
|
•
|
cost increases;
|
|
•
|
fluctuations in and obsolescence of inventory; and
|
|
•
|
other factors referred to in the 2016 Form 10-K and other materials filed with the Securities and Exchange Commission.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Net sales
|
100%
|
|
100%
|
|
100%
|
|
100%
|
|
Gross profit
|
44.9
|
|
43.2
|
|
44.8
|
|
43.7
|
|
Selling, general and administrative expenses
|
30.5
|
|
33.9
|
|
31.6
|
|
31.1
|
|
Research and development expenses
|
7.2
|
|
7.3
|
|
7.2
|
|
7.5
|
|
Contingent consideration expense (benefit)
|
—
|
|
(0.1)
|
|
—
|
|
—
|
|
Acquired in-process research and development
|
6.7
|
|
0.2
|
|
2.3
|
|
0.1
|
|
Income from operations
|
0.5
|
|
1.9
|
|
3.7
|
|
5.0
|
|
Other income (expense) - net
|
(1.7)
|
|
(1.9)
|
|
0.9
|
|
(1.5)
|
|
Income (loss) before income taxes
|
(1.2)
|
|
—
|
|
4.6
|
|
3.5
|
|
Net income (loss)
|
(2.0)
|
|
0.6
|
|
3.9
|
|
2.8
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
||||||||
|
Cardiovascular
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Stand-alone devices
|
34.2%
|
|
$
|
68,724
|
|
|
$
|
51,195
|
|
|
45.6%
|
|
$
|
203,434
|
|
|
$
|
139,729
|
|
|
Custom kits and procedure trays
|
0.7%
|
|
30,436
|
|
|
30,223
|
|
|
2.2%
|
|
91,107
|
|
|
89,164
|
|
||||
|
Inflation devices
|
9.0%
|
|
20,033
|
|
|
18,371
|
|
|
8.3%
|
|
59,329
|
|
|
54,774
|
|
||||
|
Catheters
|
5.3%
|
|
31,751
|
|
|
30,139
|
|
|
12.2%
|
|
94,357
|
|
|
84,078
|
|
||||
|
Embolization devices
|
9.3%
|
|
12,252
|
|
|
11,207
|
|
|
8.8%
|
|
36,936
|
|
|
33,937
|
|
||||
|
CRM/EP
|
1.7%
|
|
9,527
|
|
|
9,368
|
|
|
18.9%
|
|
31,977
|
|
|
26,889
|
|
||||
|
Total
|
14.8%
|
|
172,723
|
|
|
150,503
|
|
|
20.7%
|
|
517,140
|
|
|
428,571
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Endoscopy
(1)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Endoscopy devices
|
2.2%
|
|
6,614
|
|
|
6,472
|
|
|
12.9%
|
|
19,815
|
|
|
17,552
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total
|
14.2%
|
|
$
|
179,337
|
|
|
$
|
156,975
|
|
|
20.4%
|
|
$
|
536,955
|
|
|
$
|
446,123
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Operating Income (Loss)
(1)
|
|
|
|
|
|
|
|
|
|||
|
Cardiovascular
|
(1,207
|
)
|
|
1,858
|
|
|
14,239
|
|
|
19,385
|
|
|
Endoscopy
|
2,086
|
|
|
1,129
|
|
|
5,611
|
|
|
2,889
|
|
|
Total operating income
|
879
|
|
|
2,987
|
|
|
19,850
|
|
|
22,274
|
|
|
|
|
|
Covenant Requirement
|
|
Consolidated Total Leverage Ratio (1)
|
|
|
|
|
|
July 1, 2017 through December 31, 2017
|
|
3.75 to 1.0
|
|
|
January 1, 2018 through March 31, 2018
|
|
3.5 to 1.0
|
|
|
April 1, 2018 and thereafter
|
|
3.25 to 1.0
|
|
Consolidated EBITDA (2)
|
|
1.25 to 1.0
|
|
|
Consolidated Net Income (3)
|
|
$0
|
|
|
Facility Capital Expenditures (4)
|
|
$30 million
|
|
|
|
|
|
|
|
(1)
|
Maximum Consolidated Total Leverage Ratio (as defined in the Second Amended Credit Agreement) as of any fiscal quarter end.
|
||
|
(2)
|
Minimum ratio of Consolidated EBITDA (as defined in the Second Amended Credit Agreement and adjusted for certain expenditures) to Consolidated Fixed Charges (as defined in the Second Amended Credit Agreement) for any period of four consecutive fiscal quarters.
|
||
|
(3)
|
Minimum level of Consolidated Net Income (as defined in the Second Amended Credit Agreement) for consecutive periods, and subject to certain adjustments.
|
||
|
(4)
|
Maximum level of the aggregate amount of all Facility Capital Expenditures (as defined in the Second Amended Credit Agreement) in any fiscal year.
|
||
|
Currency
|
Symbol
|
Forward Notional Amount
|
|
|
Euro
|
EUR
|
21,801
|
|
|
British Pound
|
GBP
|
1,128
|
|
|
Chinese Yuan Renminbi
|
CNY
|
39,954
|
|
|
Mexican Peso
|
MXN
|
17,537
|
|
|
Brazilian Real
|
BRL
|
8,500
|
|
|
Australian Dollar
|
AUD
|
4,599
|
|
|
Hong Kong Dollar
|
HKD
|
11,000
|
|
|
Swiss Franc
|
CHF
|
278
|
|
|
Swedish Krona
|
SEK
|
6,007
|
|
|
Canadian Dollar
|
CAD
|
1,968
|
|
|
Singapore Dollar
|
SGD
|
3,585
|
|
|
Japanese Yen
|
JPY
|
178,500
|
|
|
South Korean Won
|
KRW
|
1,800,000
|
|
|
Currency
|
Symbol
|
Forward Notional Amount
|
|
|
Euro
|
EUR
|
5,555
|
|
|
Swiss Franc
|
CHF
|
1,088
|
|
|
Danish Krone
|
DKK
|
7,775
|
|
|
British Pound
|
GBP
|
2,550
|
|
|
Mexican Peso
|
MXN
|
64,425
|
|
|
Swedish Krona
|
SEK
|
10,805
|
|
|
Exhibit No.
|
|
Description
|
|
3.1
|
|
Amended and Restated Articles of Incorporation dated February 28, 2017 (1)
|
|
|
|
|
|
3.2
|
|
Second Amended and Restated Bylaws (2)
|
|
|
|
|
|
10.1
|
|
Second Amendment to Second Amended and Restated Credit Agreement, dated March 20, 2017, entered into by and among Merit Medical Systems, Wells Fargo Bank, National Association and the lenders and subsidiary guarantors named therein (3)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
101
|
|
The following financial information from the quarterly report on Form 10-Q of Merit Medical Systems, Inc. for the quarter ended September 30, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Statements of Income, (ii) Consolidated Balance Sheets, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Cash Flows, and (v) Notes to the Consolidated Financial Statements
|
|
(1)
|
Incorporated by reference from the Annual Report on Form 10-K filed on March 1, 2017.
|
|
(2)
|
Incorporated by reference from the Current Report on Form 8-K filed on December 16, 2015.
|
|
(3)
|
Incorporated by reference from the Current Report on Form 8-K filed on March 20, 2017.
|
|
Date:
|
November 9, 2017
|
|
/s/ FRED P. LAMPROPOULOS
|
|
|
|
|
FRED P. LAMPROPOULOS
PRESIDENT AND CHIEF EXECUTIVE OFFICER
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
November 9, 2017
|
|
/s/ BERNARD J. BIRKETT
|
|
|
|
|
BERNARD J. BIRKETT
CHIEF FINANCIAL OFFICER
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|