[August 02, 2016] |
|
Acelity L.P. Inc. Reports Second Quarter and First Half Financial Results for 2016
Acelity L.P. Inc.:
Second Quarter Financial Highlights
-
Revenue for the second quarter of 2016 of $472.4 million, grew 2.3% as
reported on a GAAP basis and 2.8% on a constant currency basis, from
the prior-year period
-
Revenue from Advanced Wound Therapeutics ("AWT") grew 0.2% as reported
on a GAAP basis and 0.8% on a constant currency basis, led by solid
volume growth in advanced wound devices compared to the prior-year
period
-
Revenue from Regenerative Medicine ("RM") grew 11.0% as reported on a
GAAP basis and on a constant currency basis, due primarily to higher
volumes associated with breast reconstruction procedures
-
Net loss was $20.1 million, as reported on a GAAP basis, up from $17.6
million net loss in the prior-year period, due primarily to the loss
on extinguishment of debt and professional fees related to our second
quarter debt transactions
-
Adjusted EBITDA1 of $171.1 million, declined 1.0% as
reported from the prior-year period and 0.8% on a constant currency
basis, primarily due to investments in our franchise structure and
sales force to drive growth
Operational Highlights
-
Building strong partnerships with leading plastic surgeons to develop
and educate on an innovative breast reconstruction technique resulted
in the Regenerative Medicine Team achieving the highest growth rate
since 2012. Recent sales initiatives and new product introductions
also contributed to strong growth in breast reconstruction procedures.
-
Acelity launched the TIELLE™ Foam Dressing Family in the United
States, which includes seven new advanced dressings that can be used
on a variety of wounds. This launch is strategically important,
allowing the Company to further diversify the business, giving
clinicians more efficient and cost effective patient solutions with
Acelity's industry leading AWT portfolio.
Joe Woody, President and Chief Executive Officer, commented, "Acelity's
solid financial performance in the second quarter marks our seventh
consecutive quarter of organic revenue growth, accomplished by
outstanding execution in Regenerative Medicine and strong growth in
sales of our Advanced Wound Therapeutics expansion products, such as
Prevena and ABThera. With our strategy in place, the results in the
first half of 2016 position us to reap the benefits of our investments
to broaden and complement our innovative portfolio, reach new markets,
distribution channels and patients, and provide valuable solutions to
clinicians."
Results of the second quarter and six months
ended June 30, 2016
Acelity second quarter revenue increased 2.3% as reported on a GAAP
basis to $472.4 million, compared with $461.6 million for the prior-year
period. On a constant currency basis, revenue increased 2.8%.
-
AWT revenue was $355.0 million, up 0.2% as reported on a GAAP basis
and 0.8% on a constant currency basis, compared to the prior-year
period. Growth in AWT revenue was fueled primarily by increased
volumes in advanced wound devices during the quarter and double-digit
growth in expansion products, led by sales of Prevena™, partially
offset by lower average pricing and decreased revenue from advanced
wound dressings in international markets.
-
RM revenue was $114.9 million, up 11.0% as reported on a GAAP basis
and on a constant currency basis, compared to the prior-year period.
The increase in RM revenue was primarily due to double digit growth in
revenue related to breast reconstruction procedures in the United
States and Strattice growth in Europe, partially offset by lower
revenue from hernia repair procedures in the United States.
Net loss for the second quarter of 2016 was $20.1 million, as reported
on a GAAP basis, compared to $17.6 million in the prior-year period.
This increase was primarily due to the loss on debt extinguishment of
$10.1 million and professional fees of $6.9 million associated with our
debt transactions in the second quarter of 2016, partially offset by
foreign currency gains. Adjusted EBITDA for the second quarter of 2016
decreased $1.8 million to $171.1 million compared to $172.9 million in
the prior-year period and decreased 0.8% on a constant currency basis.
The decline in Adjusted EBITDA was attributable to investments being
made in our franchise structure and sales force to drive growth,
partially offset by revenue growth and expense savings associated with
our integration and business optimization efforts.
Acelity's revenue for the six months ended June 30, 2016, increased 2.0%
as reported on a GAAP basis to $923.8 million, compared with $905.7
million for the prior-year period. On a constant currency basis, revenue
increased 2.9%.
-
AWT revenue was $694.0 million, up 0.4% as reported on a GAAP basis
and 1.5% on a constant currency basis, compared to the prior-year
period. Growth in AWT revenue was fueled primarily by increased
volumes in advanced wound devices during the period and continued
strength in expansion products, partially offset by lower average
pricing and decreased revenue from advanced wound dressings in
international markets.
-
RM revenue was $224.8 million, up 8.2% as reported on a GAAP basis and
8.4% on a constant currency basis, compared to the prior-year period.
The increase in RM revenue was primarily due to strong growth in
revenue related to breast reconstruction procedures in the United
States and Strattice growth in Europe, partially offset by lower
revenue from hernia repair procedures in the United States.
Net loss for the six months ended June 30, 2016, was $46.1 million, as
reported on a GAAP basis, compared to $22.2 million in the prior-year
period. This increase was primarily due to the loss on debt
extinguishment of $13.7 million and professional fees of $7.5 million
associated with our 2016 debt transactions and a decrease in foreign
currency gains compared to the prior-year period. Adjusted EBITDA for
the six months ended June 30, 2016, decreased $6.6 million to $332.1
million compared to $338.7 million in the prior-year period and
decreased 1.5% on a constant currency basis. The decline in Adjusted
EBITDA was attributable to investments being made in our franchise
structure and sales force to drive growth, partially offset by revenue
growth and expense savings associated with our integration and business
optimization efforts.
Financial Position
Total cash at June 30, 2016, was $99.2 million. During the first six
months of 2016, Acelity used cash of $39.6 million for operations, used
cash of $39.5 million in investing activities and generated cash of
$88.3 million from financing activities.
The Company executed an "amend and extend" of its USD and EUR Senior
Term E-1 Credit Facilities due May 4, 2018, extending approximately $2
billion of the Senior Term Loans to November 4, 2020. Additionally, the
Company refinanced a portion of the non-extended USD Senior Term E-1
Loan with the proceeds from the offering of $190.0 million of 7.875%
First Lien Secured Notes due 2021.
As of June 30, 2016, total long-term debt outstanding was $4.869 billion
and our Net Leverage Ratio2 was 6.6x.
Company Structure
Acelity is a leading global medical technology company committed to the
development and commercialization of advanced wound care and
regenerative medicine solutions. Acelity was formed by uniting the
strengths of three organizations, KCI, Systagenix and LifeCell, into our
two business segments: Advanced Wound Therapeutics and Regenerative
Medicine. Our mission is to change the clinical practice of medicine
with solutions that speed healing, reduce complications, create economic
value and improve patients' lives. Acelity is controlled by investment
funds advised by Apax Partners LLP and Apax Partners L.P. and controlled
affiliates of Canada Pension Plan Investment Board and the Public Sector
Pension Investment Board and certain other co-investors. Unless
otherwise noted in this report, the terms "we," "our" or "Company,"
refer to Acelity and its subsidiaries, collectively.
Non-GAAP Financial Information
The following provides information regarding non-GAAP financial measures
used in this earnings release:
To supplement our consolidated results presented in accordance with
accounting principles generally accepted in the United States ("GAAP"),
we have disclosed non-GAAP financial measures of operating results that
exclude or adjust certain items. A reconciliation of Adjusted EBITDA to
net loss is provided later in this earnings release. In addition, the
Company presents certain of its financial results on a constant currency
basis in addition to GAAP results. Constant currency information
compares results between periods as if exchange rates had remained
constant period-over-period. In this release, we calculate constant
currency by calculating current-year results using prior-year foreign
currency exchange rates.
Management believes these non-GAAP financial measures provide useful
supplemental information for its and investors' evaluation of our
business performance and are useful for period-over-period comparisons
of the performance of our business. While management believes that these
financial measures are useful in evaluating our business, this
information should be considered as supplemental in nature and should
not be considered in isolation or as a substitute for the related
financial information prepared in accordance with GAAP. In addition,
these non-GAAP financial measures may not be the same as similarly
entitled measures reported by other companies. See "Reconciliation from
GAAP to Non-GAAP" included within this release for a reconciliation of
the non-GAAP financial measures to the most directly comparable GAAP
measures.
1Adjusted EBITDA excludes the impact of merger-related
expenses, foreign currency gains or losses, business optimization
expenses and other expenses specified in the reconciliation within this
release.
2 The Net Leverage Ratio represents Net Debt divided by
Consolidated EBITDA for the last twelve months. Net Debt consists of
total indebtedness including capital leases and other financing
obligations, less cash and cash equivalents up to the greater of $300.0
million or 40% of Consolidated EBITDA for the last twelve months.
Consolidated EBITDA, as defined in our senior secured credit agreement,
represents Adjusted EBITDA plus "run rate" cost savings.
|
ACELITY L.P. INC. AND SUBSIDIARIES
|
Condensed Consolidated Statements of Operations
|
(dollars in thousands)
|
(unaudited)
|
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
|
|
|
|
2016
|
|
|
2015
|
|
|
% Change
|
|
|
2016
|
|
|
2015
|
|
|
% Change
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental
|
|
|
|
$
|
175,422
|
|
|
|
$
|
180,397
|
|
|
|
(2.8
|
)%
|
|
|
$
|
345,521
|
|
|
|
$
|
353,236
|
|
|
|
(2.2
|
)%
|
Sales
|
|
|
|
|
296,999
|
|
|
|
|
281,248
|
|
|
|
5.6
|
|
|
|
|
578,266
|
|
|
|
|
552,459
|
|
|
|
4.7
|
|
Total revenue
|
|
|
|
|
472,421
|
|
|
|
|
461,645
|
|
|
|
2.3
|
|
|
|
|
923,787
|
|
|
|
|
905,695
|
|
|
|
2.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental expenses
|
|
|
|
|
75,794
|
|
|
|
|
77,869
|
|
|
|
(2.7
|
)
|
|
|
|
150,689
|
|
|
|
|
156,047
|
|
|
|
(3.4
|
)
|
Cost of sales
|
|
|
|
|
78,118
|
|
|
|
|
75,509
|
|
|
|
3.5
|
|
|
|
|
156,697
|
|
|
|
|
148,923
|
|
|
|
5.2
|
|
Gross profit
|
|
|
|
|
318,509
|
|
|
|
|
308,267
|
|
|
|
3.3
|
|
|
|
|
616,401
|
|
|
|
|
600,725
|
|
|
|
2.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
182,194
|
|
|
|
|
158,994
|
|
|
|
14.6
|
|
|
|
|
346,638
|
|
|
|
|
306,757
|
|
|
|
13.0
|
|
Research and development expenses
|
|
|
|
|
14,717
|
|
|
|
|
14,391
|
|
|
|
2.3
|
|
|
|
|
28,695
|
|
|
|
|
29,069
|
|
|
|
(1.3
|
)
|
Acquired intangible asset amortization
|
|
|
|
|
41,159
|
|
|
|
|
44,712
|
|
|
|
(7.9
|
)
|
|
|
|
83,361
|
|
|
|
|
90,589
|
|
|
|
(8.0
|
)
|
Operating earnings
|
|
|
|
|
80,439
|
|
|
|
|
90,170
|
|
|
|
(10.8
|
)
|
|
|
|
157,707
|
|
|
|
|
174,310
|
|
|
|
(9.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income and other
|
|
|
|
|
589
|
|
|
|
|
67
|
|
|
|
-
|
|
|
|
|
696
|
|
|
|
|
214
|
|
|
|
-
|
|
Interest expense
|
|
|
|
|
(110,428
|
)
|
|
|
|
(107,374
|
)
|
|
|
2.8
|
|
|
|
|
(218,980
|
)
|
|
|
|
(212,100
|
)
|
|
|
3.2
|
|
Loss on extinguishment of debt
|
|
|
|
|
(10,107
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(13,716
|
)
|
|
|
|
-
|
|
|
|
-
|
|
Foreign currency gain (loss)
|
|
|
|
|
8,998
|
|
|
|
|
(6,799
|
)
|
|
|
-
|
|
|
|
|
4,668
|
|
|
|
|
12,601
|
|
|
|
(63.0
|
)
|
Derivative instruments loss
|
|
|
|
|
(357
|
)
|
|
|
|
(919
|
)
|
|
|
(61.2
|
)
|
|
|
|
(1,039
|
)
|
|
|
|
(4,267
|
)
|
|
|
(75.7
|
)
|
Loss before income tax benefit
|
|
|
|
|
(30,866
|
)
|
|
|
|
(24,855
|
)
|
|
|
24.2
|
|
|
|
|
(70,664
|
)
|
|
|
|
(29,242
|
)
|
|
|
141.7
|
|
Income tax benefit
|
|
|
|
|
(10,751
|
)
|
|
|
|
(7,224
|
)
|
|
|
48.8
|
|
|
|
|
(24,574
|
)
|
|
|
|
(7,080
|
)
|
|
|
-
|
|
Net loss
|
|
|
|
$
|
(20,115
|
)
|
|
|
$
|
(17,631
|
)
|
|
|
14.1
|
%
|
|
|
$
|
(46,090
|
)
|
|
|
$
|
(22,162
|
)
|
|
|
108.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACELITY L.P. INC. AND SUBSIDIARIES
|
Condensed Consolidated Balance Sheets
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2016
|
|
|
December 31, 2015
|
Assets:
|
|
|
|
(unaudited)
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
99,197
|
|
|
|
$
|
88,409
|
|
Accounts receivable, net
|
|
|
|
|
413,440
|
|
|
|
|
413,531
|
|
Inventories, net
|
|
|
|
|
197,583
|
|
|
|
|
181,309
|
|
Deferred income taxes
|
|
|
|
|
51,968
|
|
|
|
|
74,521
|
|
Prepaid expenses and other
|
|
|
|
|
40,117
|
|
|
|
|
34,985
|
|
Total current assets
|
|
|
|
|
802,305
|
|
|
|
|
792,755
|
|
|
|
|
|
|
|
|
|
Net property, plant and equipment
|
|
|
|
|
260,569
|
|
|
|
|
273,076
|
|
Deferred income taxes
|
|
|
|
|
22,333
|
|
|
|
|
29,909
|
|
Goodwill
|
|
|
|
|
3,406,475
|
|
|
|
|
3,405,823
|
|
Identifiable intangible assets, net
|
|
|
|
|
2,139,366
|
|
|
|
|
2,219,088
|
|
Other non-current assets
|
|
|
|
|
5,033
|
|
|
|
|
6,104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,636,081
|
|
|
|
$
|
6,726,755
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity:
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
52,718
|
|
|
|
$
|
57,910
|
|
Accrued expenses and other
|
|
|
|
|
326,302
|
|
|
|
|
373,440
|
|
Current installments of long-term debt
|
|
|
|
|
23,307
|
|
|
|
|
22,130
|
|
Income taxes payable
|
|
|
|
|
4,372
|
|
|
|
|
3,561
|
|
Deferred income taxes
|
|
|
|
|
113,595
|
|
|
|
|
113,595
|
|
Total current liabilities
|
|
|
|
|
520,294
|
|
|
|
|
570,636
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of current installments, premium, discount and
debt issuance costs
|
|
|
|
|
4,845,783
|
|
|
|
|
4,720,363
|
|
Non-current tax liabilities
|
|
|
|
|
34,533
|
|
|
|
|
34,833
|
|
Deferred income taxes
|
|
|
|
|
681,592
|
|
|
|
|
760,737
|
|
Other non-current liabilities
|
|
|
|
|
15,153
|
|
|
|
|
37,021
|
|
Total liabilities
|
|
|
|
|
6,097,355
|
|
|
|
|
6,123,590
|
|
Equity:
|
|
|
|
|
|
|
|
General partner's capital
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Limited partners' capital
|
|
|
|
|
577,979
|
|
|
|
|
622,899
|
|
Accumulated other comprehensive loss, net
|
|
|
|
|
(39,253
|
)
|
|
|
|
(19,734
|
)
|
Total equity
|
|
|
|
|
538,726
|
|
|
|
|
603,165
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,636,081
|
|
|
|
$
|
6,726,755
|
|
|
ACELITY L.P. INC. AND SUBSIDIARIES
|
Condensed Consolidated Statements of Cash Flows
|
(in thousands)
|
(unaudited)
|
|
|
|
|
Six months ended June 30,
|
|
|
|
|
2016
|
|
|
2015
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(46,090
|
)
|
|
|
$
|
(22,162
|
)
|
Adjustments to reconcile net loss to net cash used by operating
activities:
|
|
|
|
|
|
|
|
Amortization of debt issuance costs, premium and discount
|
|
|
|
|
19,352
|
|
|
|
|
20,311
|
|
Depreciation and other amortization
|
|
|
|
|
127,418
|
|
|
|
|
132,334
|
|
Loss on disposition of assets
|
|
|
|
|
1,122
|
|
|
|
|
1,265
|
|
Amortization of fair value step-up in inventory
|
|
|
|
|
164
|
|
|
|
|
-
|
|
Provision for bad debt
|
|
|
|
|
3,429
|
|
|
|
|
3,266
|
|
Loss on extinguishment of debt
|
|
|
|
|
13,716
|
|
|
|
|
-
|
|
Equity-based compensation expense
|
|
|
|
|
1,602
|
|
|
|
|
1,305
|
|
Deferred income tax benefit
|
|
|
|
|
(46,880
|
)
|
|
|
|
(30,224
|
)
|
Unrealized gain on derivative instruments
|
|
|
|
|
(5,944
|
)
|
|
|
|
(3,078
|
)
|
Unrealized gain on foreign currency
|
|
|
|
|
(7,147
|
)
|
|
|
|
(16,683
|
)
|
Change in assets and liabilities:
|
|
|
|
|
|
|
|
Increase in accounts receivable, net
|
|
|
|
|
(7,500
|
)
|
|
|
|
(968
|
)
|
Increase in inventories, net
|
|
|
|
|
(5,656
|
)
|
|
|
|
(10,856
|
)
|
Increase in prepaid expenses and other
|
|
|
|
|
(5,133
|
)
|
|
|
|
(4,685
|
)
|
Decrease in accounts payable
|
|
|
|
|
(5,543
|
)
|
|
|
|
(3,533
|
)
|
Decrease in accrued expenses and other
|
|
|
|
|
(74,994
|
)
|
|
|
|
(76,509
|
)
|
Increase (decrease) in tax liabilities, net
|
|
|
|
|
(1,495
|
)
|
|
|
|
6,213
|
|
Net cash used by operating activities
|
|
|
|
|
(39,579
|
)
|
|
|
|
(4,004
|
)
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Additions to property, plant and equipment
|
|
|
|
|
(35,762
|
)
|
|
|
|
(29,574
|
)
|
Increase in inventory to be converted into equipment for short-term
rental
|
|
|
|
|
(98
|
)
|
|
|
|
(4,144
|
)
|
Dispositions of property, plant and equipment
|
|
|
|
|
2
|
|
|
|
|
-
|
|
Businesses acquired in purchase transactions, net of cash acquired
|
|
|
|
|
-
|
|
|
|
|
(2,948
|
)
|
Increase in identifiable intangible assets and other non-current
assets
|
|
|
|
|
(3,684
|
)
|
|
|
|
(3,646
|
)
|
Net cash used by investing activities
|
|
|
|
|
(39,542
|
)
|
|
|
|
(40,312
|
)
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Distribution to limited partners
|
|
|
|
|
-
|
|
|
|
|
(55
|
)
|
Settlement of equity-based awards
|
|
|
|
|
(226
|
)
|
|
|
|
(1,348
|
)
|
Proceeds from revolving credit facility
|
|
|
|
|
25,000
|
|
|
|
|
30,000
|
|
Proceeds from debt issuance
|
|
|
|
|
595,044
|
|
|
|
|
-
|
|
Repayments of long-term debt and capital lease obligations
|
|
|
|
|
(518,570
|
)
|
|
|
|
(15,389
|
)
|
Debt issuance costs
|
|
|
|
|
(12,899
|
)
|
|
|
|
(6,256
|
)
|
Net cash provided by financing activities
|
|
|
|
|
88,349
|
|
|
|
|
6,952
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
|
1,560
|
|
|
|
|
(5,025
|
)
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
|
10,788
|
|
|
|
|
(42,389
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
|
|
88,409
|
|
|
|
|
183,541
|
|
Cash and cash equivalents, end of period
|
|
|
|
$
|
99,197
|
|
|
|
$
|
141,152
|
|
|
|
|
|
|
|
|
|
|
ACELITY L.P. INC. AND SUBSIDIARIES
|
Reconciliation from GAAP to Non-GAAP
|
Supplemental Revenue Data
|
(dollars in thousands)
|
(unaudited)
|
|
|
|
|
|
Three months ended June 30,
|
|
|
GAAP % Change
|
|
|
Constant Currency % Change (1)
|
|
|
|
|
2016
|
|
|
2015 GAAP
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
FX Impact
|
|
|
Constant Currency
|
|
|
|
|
|
|
Advanced Wound Therapeutics revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental
|
|
|
|
$
|
175,422
|
|
|
$
|
(238
|
)
|
|
|
$
|
175,184
|
|
|
$
|
180,397
|
|
|
(2.8
|
)%
|
|
|
(2.9
|
)%
|
Sales
|
|
|
|
|
179,546
|
|
|
|
2,291
|
|
|
|
|
181,837
|
|
|
|
173,817
|
|
|
3.3
|
|
|
|
4.6
|
|
Total
|
|
|
|
|
354,968
|
|
|
|
2,053
|
|
|
|
|
357,021
|
|
|
|
354,214
|
|
|
0.2
|
|
|
|
0.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regenerative Medicine revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
|
114,905
|
|
|
|
27
|
|
|
|
|
114,932
|
|
|
|
103,529
|
|
|
11.0
|
|
|
|
11.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
|
2,548
|
|
|
|
171
|
|
|
|
|
2,719
|
|
|
|
3,902
|
|
|
(34.7
|
)
|
|
|
(30.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental
|
|
|
|
|
175,422
|
|
|
|
(238
|
)
|
|
|
|
175,184
|
|
|
|
180,397
|
|
|
(2.8
|
)
|
|
|
(2.9
|
)
|
Sales
|
|
|
|
|
296,999
|
|
|
|
2,489
|
|
|
|
|
299,488
|
|
|
|
281,248
|
|
|
5.6
|
|
|
|
6.5
|
|
Total
|
|
|
|
$
|
472,421
|
|
|
$
|
2,251
|
|
|
|
$
|
474,672
|
|
|
$
|
461,645
|
|
|
2.3
|
%
|
|
|
2.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
|
GAAP % Change
|
|
|
Constant Currency % Change (1)
|
|
|
|
|
2016
|
|
|
2015 GAAP
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
FX Impact
|
|
|
Constant Currency
|
|
|
|
|
|
|
Advanced Wound Therapeutics revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental
|
|
|
|
$
|
345,521
|
|
|
$
|
540
|
|
|
|
$
|
346,061
|
|
|
$
|
353,236
|
|
|
(2.2
|
)%
|
|
|
(2.0
|
)%
|
Sales
|
|
|
|
|
348,489
|
|
|
|
6,958
|
|
|
|
|
355,447
|
|
|
|
338,237
|
|
|
3.0
|
|
|
|
5.1
|
|
Total
|
|
|
|
|
694,010
|
|
|
|
7,498
|
|
|
|
|
701,508
|
|
|
|
691,473
|
|
|
0.4
|
|
|
|
1.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regenerative Medicine revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
|
224,779
|
|
|
|
325
|
|
|
|
|
225,104
|
|
|
|
207,698
|
|
|
8.2
|
|
|
|
8.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
|
4,998
|
|
|
|
315
|
|
|
|
|
5,313
|
|
|
|
6,524
|
|
|
(23.4
|
)
|
|
|
(18.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental
|
|
|
|
|
345,521
|
|
|
|
540
|
|
|
|
|
346,061
|
|
|
|
353,236
|
|
|
(2.2
|
)
|
|
|
(2.0
|
)
|
Sales
|
|
|
|
|
578,266
|
|
|
|
7,598
|
|
|
|
|
585,864
|
|
|
|
552,459
|
|
|
4.7
|
|
|
|
6.0
|
|
Total
|
|
|
|
$
|
923,787
|
|
|
$
|
8,138
|
|
|
|
$
|
931,925
|
|
|
$
|
905,695
|
|
|
2.0
|
%
|
|
|
2.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents percentage change between 2016 non-GAAP Constant
Currency revenue and 2015 GAAP revenue.
|
|
|
ACELITY L.P. INC. AND SUBSIDIARIES
|
Reconciliation from GAAP to Non-GAAP
|
Selected Financial Information
|
(dollars in thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(20,115
|
)
|
|
|
$
|
(17,631
|
)
|
|
|
$
|
(46,090
|
)
|
|
|
$
|
(22,162
|
)
|
Interest expense, net of interest income
|
|
|
|
|
110,238
|
|
|
|
|
107,288
|
|
|
|
|
218,689
|
|
|
|
|
211,939
|
|
Income tax benefit
|
|
|
|
|
(10,751
|
)
|
|
|
|
(7,224
|
)
|
|
|
|
(24,574
|
)
|
|
|
|
(7,080
|
)
|
Foreign currency loss (gain)
|
|
|
|
|
(8,998
|
)
|
|
|
|
6,799
|
|
|
|
|
(4,668
|
)
|
|
|
|
(12,601
|
)
|
Depreciation and other amortization
|
|
|
|
|
62,684
|
|
|
|
|
66,003
|
|
|
|
|
127,418
|
|
|
|
|
132,334
|
|
Derivative instruments loss
|
|
|
|
|
357
|
|
|
|
|
919
|
|
|
|
|
1,039
|
|
|
|
|
4,267
|
|
Management fees and expenses
|
|
|
|
|
1,317
|
|
|
|
|
1,365
|
|
|
|
|
3,536
|
|
|
|
|
2,677
|
|
Equity-based compensation expense
|
|
|
|
|
834
|
|
|
|
|
770
|
|
|
|
|
1,602
|
|
|
|
|
1,305
|
|
Acquisition, disposition and financing expenses (1)
|
|
|
|
|
17,447
|
|
|
|
|
1,351
|
|
|
|
|
22,571
|
|
|
|
|
3,931
|
|
Business optimization expenses (2)
|
|
|
|
|
10,338
|
|
|
|
|
7,222
|
|
|
|
|
18,875
|
|
|
|
|
13,350
|
|
Other permitted expenses (3)
|
|
|
|
|
7,752
|
|
|
|
|
6,028
|
|
|
|
|
13,718
|
|
|
|
|
10,766
|
|
Adjusted EBITDA
|
|
|
|
$
|
171,103
|
|
|
|
$
|
172,890
|
|
|
|
$
|
332,116
|
|
|
|
$
|
338,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as a percentage of revenue
|
|
|
|
|
36.2
|
%
|
|
|
|
37.5
|
%
|
|
|
|
36.0
|
%
|
|
|
|
37.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents labor, travel, training, consulting and other costs
associated with acquisition, disposition and financing activities,
such as the issuance of new notes, the amendment of our Senior
Secured Credit Facility and technology acquisitions.
|
(2) Represents labor, travel, training, consulting and other costs
associated exclusively with our business optimization initiatives.
|
(3) Represents charges for other permitted expenses as defined under
our Senior Secured Credit Facility.
|
|
|
|
|
|
|
|
|
As Reported % Change
|
|
|
Constant Currency % Change (1)
|
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
As Reported
|
|
|
FX Impact
|
|
|
Constant Currency
|
|
|
As Reported
|
|
|
|
|
Three months ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
171,103
|
|
|
$
|
332
|
|
|
$
|
171,435
|
|
|
$
|
172,890
|
|
|
(1.0
|
)%
|
|
|
(0.8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
332,116
|
|
|
$
|
1,436
|
|
|
$
|
333,552
|
|
|
$
|
338,726
|
|
|
(2.0
|
)%
|
|
|
(1.5
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents percentage change between 2016 Constant Currency
Adjusted EBITDA and 2015 As Reported Adjusted EBITDA.
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20160802005789/en/
[ Back To TMCnet.com's Homepage ]
|