20180803 8K re Q2 earnings release







UNITED STATES

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

FORM 8-K



CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): August 6, 2018

_______________________

CRYOLIFE, INC.

(Exact name of registrant as specified in its charter)
_________________________



Florida

1-13165

59-2417093

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer

Identification No.)



1655 Roberts Boulevard, N.W., Kennesaw, Georgia  30144
(Address of principal executive office) (zip code)

Registrant's telephone number, including area code: (770) 419-3355

_____________________________________________________________

(Former name or former address, if changed since last report)

_________________________



Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):



Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)



Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)



Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 






 

Section 2 Financial Information



Item 2.02 Results of Operations and Financial Condition.



On August 6, 2018, CryoLife, Inc. (“CryoLife” or the “Company”) issued a press release announcing its financial results for the quarter ended June 30, 2018.   CryoLife hereby incorporates by reference herein the information set forth in its press release dated August 6, 2018, a copy of which is attached hereto as Exhibit 99.1. Except as otherwise provided in the press release, the press release speaks only as of the date of such press release and it shall not create any implication that the affairs of CryoLife have continued unchanged since such date. 



The information provided pursuant to this Item 2.02 is to be considered “furnished” pursuant to Item 2.02 of Form 8-K and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended, nor shall it be deemed incorporated by reference into any of CryoLife’s reports or filings with the Securities and Exchange Commission, whether made before or after the date hereof, except as expressly set forth by specific reference in such report or filing.



Except for the historical information contained in this report, the statements made by CryoLife are forward-looking statements that involve risks and uncertainties. All such statements are subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995. CryoLife’s future financial performance could differ significantly from the expectations of management and from results expressed or implied in the press release.  Please refer to the last paragraph of the text portion of the press release for further discussion about forward-looking statements. For further information on risk factors, please refer to “Risk Factors” contained in CryoLife’s most recently filed Form 10-K and its subsequent filings with the Securities and Exchange Commission, as well as in the press release attached as Exhibit 99.1 hereto. CryoLife disclaims any obligation or duty to update or modify these forward-looking statements.





Section 9Financial Statements and Exhibits.

Item 9.01(d)   Exhibits.



(a) Financial Statements.

Not applicable.



(b) Pro Forma Financial Information.

Not applicable.



(c) Shell Company Transactions.

Not applicable.



(d) Exhibits.







 

Exhibit Number

Description

99.1*

Press release dated August 6, 2018





*  This exhibit is furnished, not filed.

-2-


 

 

SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, CryoLife, Inc. has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.



CRYOLIFE, INC.







Date:  August 6, 2018



 

By:

/s/ D. Ashley Lee

Name:

D. Ashley Lee

Title:

Executive Vice President, Chief

Operating Officer and Chief

Financial Officer





















-3-


20180807 Q2 press release Exh 991

Exhibit 99.1







FOR IMMEDIATE RELEASE



Contacts:





 

CryoLife

Gilmartin Group LLC

D. Ashley Lee

Greg Chodaczek / Lynn Lewis

Executive Vice President, Chief Financial Officer and Chief Operating Officer

Phone:  646-924-1769

investors@cryolife.com

Phone: 770-419-3355

 





CryoLife Reports Second Quarter 2018 Results







ATLANTA, GA – (August 6,  2018) – CryoLife, Inc. (NYSE: CRY),  a leading cardiac and vascular surgery company focused on aortic disease, announced today its financial results for the second quarter ended June 30, 2018



Second Quarter and Recent Business Highlights:

·

Total revenues increased 43% to $68.5 million in the second quarter of 2018 compared to the second quarter of 2017

·

Non-GAAP total revenues increased 12% in the second quarter of 2018 compared to the second quarter of 2017; Non-GAAP total revenues increased 10% on a constant currency basis

·

On-X® revenues increased 21% in the second quarter of 2018 compared to the second quarter of 2017

·

JOTEC® revenues were $17.2 million in the second quarter of 2018, a 31% increase on a Non-GAAP basis compared to the second quarter of 2017

·

Net income was  $226,000 or $0.01 per fully diluted common share; Non-GAAP net income was $3.9 million, or $0.10 per fully diluted common share 



We had a very successful  second quarter which included strong revenue growth, market share gains, new account growth and progress on our clinical and R&D programs,” said Pat Mackin, Chairman, President, and Chief Executive Officer.  “Our On-X and JOTEC products continue to gain momentum as our direct sales force is effectively conveying the attributes of our differentiated productsWe expect our business momentum to continue, which has led us to raise our full year revenue guidanceLooking ahead, we have a number of initiatives that can drive substantial future growthGiven our highly experienced leadership team, we are confident we can deliver on our goals and objectives. 



Second Quarter 2018 Financial Results

Revenues for the second quarter of 2018 increased 43% to $68.5 million, compared to $47.8 million for the second quarter of 2017.  The increase was primarily driven by $17.2 million in revenues from JOTEC and strong revenue growth from On-X.  Non-GAAP total revenues for the


 

second quarter of 2018 increased 12%, compared to the second quarter of 2017,  a 10% increase on a constant currency basis.    



Net income for the second quarter of 2018 was $226,000, or $0.01 per fully diluted common share, compared to net income of $3.2 million, or $0.09 per fully diluted common share for the second quarter of 2017.  Non-GAAP net income for the second quarter of 2018 was $3.9 million, or $0.10 per fully diluted common share, compared to non-GAAP net income of $4.8 million, or $0.14 per fully diluted common share for the second quarter of 2017. 



2018 Financial Outlook 

The Company is increasing its full-year 2018 total revenues financial guidance, as summarized below, and expects total revenues in the third  quarter of 2018 to be between $61.0 million and $63.0 million.  Except for total revenues, the Company is reiterating its full year 2018 financial guidance.





Previous

Revised

Total Revenues

$250.0 million - $256.0 million

$256.0 million - $260.0 million

Gross Margins

65.5% - 66.5%

(includes $3.5 million non-cash charges related to acquired JOTEC inventory and distributor inventory buy backs)

same

R&D Expenses

$23.0 million - $25.0 million

same

Non-GAAP Tax Rate

Mid 20%

(excludes effect of nondeductible transaction costs and the tax effect of stock compensation expenses)

same

Non-GAAP EPS

$0.29 - $0.32

(assumes approximately 37.5 million fully diluted shares outstanding and 25% effective tax rate)

 

same





All numbers are presented on a GAAP basis except where expressly referenced as non-GAAP.  The Company does not provide GAAP income per common share on a forward-looking basis because the Company is unable to predict with reasonable certainty business development and acquisition-related expenses, purchase accounting fair value adjustments, and any unusual gains and losses without unreasonable effort.  These items are uncertain, depend on various factors, and could be material to results computed in accordance with GAAP.

   

The Company’s financial guidance for 2018 is subject to the risks identified below.  



Non-GAAP Financial Measures 

This press release contains non-GAAP financial measures.  Investors should consider this non-GAAP information in addition to, and not as a substitute for, financial measures prepared in accordance with U.S. GAAP.  In addition, this non-GAAP financial information may not be the same as similar measures presented by other companies.  The Company’s non-GAAP revenues include JOTEC revenues for the same six-month period in 2017 prior to the closing of the acquisition of JOTEC on December 1, 2017.  The Company’s other non-GAAP results exclude (as applicable) business development and integration expenses; amortization expense; and

 

Page 2

 


 

inventory basis step-up expense.  The Company believes that these non-GAAP presentations provide useful information to investors regarding unusual non-operating transactions and the operating expense structure of the Company’s existing and recently acquired operations, without regard to its on-going efforts to acquire additional complementary products and businesses and the transaction and integration expenses incurred in connection with recently acquired and divested product lines.  The Company believes it is useful to exclude certain expenses because such amounts in any specific period may not directly correlate to the underlying performance of its business operations or can vary significantly between periods as a result of factors such as acquisitions, or non-cash expense related to amortization of previously acquired tangible and intangible assets.  The Company does, however, expect to incur similar types of expenses in the future, and this non-GAAP financial information should not be viewed as a statement or indication that these types of expenses will not recur.



Webcast and Conference Call Information

The Company will hold a teleconference call and live webcast tomorrow,  August 7,  2018 at 8:30 a.m. ET to discuss the results followed by a question and answer session.    To listen to the live teleconference, please dial 201-689-8261.    A replay of the teleconference will be available through August 14, 2018 and can be accessed by calling (toll free) 877-660-6853 or 201-612-7415.  The Conference ID for the replay is 13681499.



The live webcast and replay can be accessed by going to the Investor Relations section of the CryoLife website at www.cryolife.com and selecting the heading Webcasts & Presentations.



About CryoLife, Inc.

Headquartered in suburban Atlanta, Georgia, CryoLife is a leader in the manufacturing, processing, and distribution of medical devices and implantable tissues used in cardiac and vascular surgical procedures focused on aortic repair.  CryoLife markets and sells products in more than 90 countries worldwide.  For additional information about CryoLife, visit our website, www.cryolife.com



Forward Looking Statements

Statements made in this press release that look forward in time or that express management's beliefs, expectations, or hopes are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Such forward-looking statements reflect the views of management at the time such statements are made.  These statements include our forecasted revenues, gross margins, R&D expenses, non-GAAP income tax rate and non-GAAP earnings per share; our On-X and JOTEC products are continuing to gain momentum as our direct sales force is effectively conveying the attributes of our differentiated products; our expectation that our business momentum will continue; we have a number of internal initiatives that can drive substantial future growth; and given our highly experienced leadership team, we are confident we can deliver on our goals and objectives.    These forward-looking statements are subject to a number of risks, uncertainties, estimates, and assumptions that may cause actual results to differ materially from current expectationsThese risks and uncertainties include the risk factors detailed in our Securities and Exchange Commission filings, including our Form 10-K for year ended December 31, 2017These risks and uncertainties also include that our beliefs may be incorrect regarding the benefits of the On-X and JOTEC acquisitions, including that these acquisitions provide us with product portfolios that are technologically and clinically differentiated and offer strong competitive advantages, substantially enhance our growth

 

Page 3

 


 

potential and ability to drive profitable growth, strengthen our direct sales force, significantly accelerate our going direct strategy, increase our cross-selling opportunities, and significantly enhance our R&D capabilities and pipeline; they also include that our projections of markets sizes and revenue growth rates for our four main product lines, clinical trial timelines and clearance or approval times for new products or new indications may be incorrect or may change over time. As with most acquisitions, the successful integration of JOTEC’s business with ours may take longer and prove more costly than expected, and we may experience currently unforeseen difficulties related to the JOTEC products and our combined sales forces’ ability to successfully market them; we may not be able to secure the anticipated financial and operational benefits of the acquisition as soon as anticipated, or at all.  We may also inherit unforeseen risks and uncertainties related to JOTEC's business, particularly if the information received by CryoLife during the due diligence phase of this transaction was incomplete or inaccurateCryoLife does not undertake to update its forward-looking statements, whether as a result of new information, future events, or otherwise.

 

Page 4

 


 

CRYOLIFE, INC. AND SUBSIDIARIES

Financial Highlights

(In thousands, except per share data)







 

 

 

 

 

 

 

 

 

 

 



(Unaudited)

 

(Unaudited)



Three Months Ended

 

Six Months Ended



June 30,

 

June 30,



2018

 

2017

 

2018

 

2017

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Products

$

49,313 

 

$

30,094 

 

$

92,911 

 

$

57,490 

Preservation services

 

19,183 

 

 

17,724 

 

 

37,533 

 

 

35,387

Total revenues

 

68,496 

 

 

47,818 

 

 

130,444 

 

 

92,877 



 

 

 

 

 

 

 

 

 

 

 

Cost of products and preservation services:

 

 

 

 

 

 

 

 

 

 

 

Products

 

13,550 

 

 

6,959 

 

 

27,707 

 

 

14,976 

Preservation services

 

9,095 

 

 

7,954 

 

 

17,658 

 

 

15,484 

Total cost of products and

 

 

 

 

 

 

 

 

 

 

 

preservation services

 

22,645 

 

 

14,913 

 

 

45,365 

 

 

30,460 



 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

45,851 

 

 

32,905 

 

 

85,079 

 

 

62,417 



 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

General, administrative, and marketing

 

34,727 

 

 

23,389 

 

 

72,075 

 

 

46,260 

Research and development

 

5,719 

 

 

4,728 

 

 

11,089 

 

 

8,821 

Total operating expenses

 

40,446 

 

 

28,117 

 

 

83,164 

 

 

55,081 

Operating income

 

5,405 

 

 

4,788 

 

 

1,915 

 

 

7,336 



 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

4,103 

 

 

834 

 

 

7,759 

 

 

1,635 

Interest income

 

(30)

 

 

(55)

 

 

   (89)

 

 

(95)

Other expense (income), net

 

1,466 

 

 

(134)

 

 

   1,285

 

 

(91)



 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

 

   (134)

 

 

4,143 

 

 

(7,040)

 

 

5,887

Income tax (benefit) expense

 

   (360)

 

 

980 

 

 

(3,411)

 

 

   501



 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

226

 

$

3,163 

 

$

(3,629)

 

$

5,386 



 

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

   0.01

 

$

0.09 

 

$

(0.10)

 

$

0.16 

Diluted

$

   0.01

 

$

0.09 

 

$

(0.10)

 

$

0.16 



 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

36,318 

 

 

32,664 

 

 

36,233 

 

 

32,552 

Diluted

 

37,249 

 

 

33,814 

 

 

36,233 

 

 

33,739 



 

Page 5

 


 



CRYOLIFE, INC. AND SUBSIDIARIES

Financial Highlights

(In thousands)





 

 

 

 

 

 

 

 

 

 

 



(Unaudited)

 

(Unaudited)



Three Months Ended

 

Six Months Ended



June 30,

 

June 30,



2018

 

2017

 

2018

 

2017

Products:

 

 

 

 

 

 

 

 

 

 

 

BioGlue and BioFoam

$

17,069 

 

$

16,683 

 

$

33,039 

 

$

32,364 

JOTEC

 

17,205 

 

 

--

 

 

31,665 

 

 

--

On-X

 

11,888 

 

 

9,862 

 

 

22,197 

 

 

18,722 

CardioGenesis cardiac laser therapy

 

1,578 

 

 

2,056 

 

 

2,924 

 

 

3,641 

PerClot

 

968 

 

 

936 

 

 

1,940 

 

 

1,755 

PhotoFix

 

605 

 

 

557 

 

 

1,146 

 

 

1,008 

         Total products

 

49,313 

 

 

30,094 

 

 

92,911 

 

 

57,490 



 

 

 

 

 

 

 

 

 

 

 

Preservation services:

 

 

 

 

 

 

 

 

 

 

 

Cardiac tissue

 

9,055 

 

 

8,477 

 

 

17,158 

 

 

15,979 

Vascular tissue

 

10,128 

 

 

9,247 

 

 

20,375 

 

 

19,408 

Total preservation services

 

19,183 

 

 

17,724 

 

 

37,533 

 

 

35,387 



 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

68,496 

 

$

47,818 

 

$

130,444 

 

$

92,877 



 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

  U.S.

$

36,719 

 

$

34,712 

 

$

71,607 

 

$

68,246 

International

 

31,777 

 

 

13,106 

 

 

58,837 

 

 

24,631 

Total revenues

$

68,496 

 

$

47,818 

 

$

130,444 

 

$

92,877 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

(Unaudited)

June 30,

 

December 31,



2018

 

2017



 

 

 

 

 

Cash, cash equivalents, and restricted securities

$

25,719 

 

$

40,753 

Total current assets

 

169,698 

 

 

179,280 

Total assets

 

570,448 

 

 

589,693 

Total current liabilities

 

34,121 

 

 

42,940 

Total liabilities

 

298,961 

 

 

312,635 

Shareholders’ equity

 

271,487 

 

 

277,058 



 

Page 6

 


 

CRYOLIFE, INC. AND SUBSIDIARIES

Reconciliation of GAAP to Non-GAAP

Net Income (Loss) and Diluted Income (Loss) per Common Share

(In thousands, except per share data)





 

 

 

 

 

 

 

 

 

 

 



(Unaudited)

 

(Unaudited)



Three Months Ended

 

Six Months Ended



June 30,

 

June 30,



2018

 

2017

 

2018

 

2017

GAAP:

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

$

(134)

 

$

 4,143

 

$

(7,040)

 

$

 5,887

Income tax (benefit) expense

 

(360)

 

 

    980

 

 

(3,411)

 

 

   501

Net income (loss)

$

   226

 

$

 3,163

 

$

(3,629)

 

$

 5,386



 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per common share:

$

  0.01

 

$

   0.09

 

$

  (0.10)

 

$

   0.16



 

 

 

 

 

 

 

 

 

 

 

Diluted weighted-average common

 

 

 

 

 

 

 

 

 

 

 

shares outstanding

 

37,249

 

 

33,814

 

 

36,233

 

 

33,739



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

Reconciliation of (loss) income before income

 

 

 

 

 

 

 

 

 

 

 

taxes, GAAP to adjusted net income,

 

 

 

 

 

 

 

 

 

 

 

non-GAAP:

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes, GAAP

$

(134)

 

$

 4,143

 

$

(7,040)

 

$

 5,887

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Business development and integration expenses

 

 1,294

 

 

 1,094

 

 

 5,016

 

 

 1,382

Amortization expense

 

 2,753

 

 

 1,141

 

 

 5,488

 

 

 2,283

Inventory basis step-up expense

 

 1,273

 

 

      63

 

 

 2,743

 

 

 2,112

Adjusted income before income taxes,

 

 

 

 

 

 

 

 

 

 

 

non-GAAP

 

 5,150

 

 

 6,441

 

 

 6,207

 

 

11,664



 

 

 

 

 

 

 

 

 

 

 

Income tax expense calculated at 25% pro forma

 

 

 

 

 

 

 

 

 

 

 

tax rate

 

 1,288

 

 

 1,610

 

 

 1,552

 

 

 2,916

Adjusted net income, non-GAAP

$

 3,862

 

$

 4,831

 

$

 4,655

 

$

 8,748



 

 

 

 

 

 

 

 

 

 

 

Reconciliation of diluted income (loss) per

 

 

 

 

 

 

 

 

 

 

 

common share, GAAP to adjusted diluted

 

 

 

 

 

 

 

 

 

 

 

income per common share, non-GAAP:

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per common share, GAAP:

$

   0.01

 

$

  0.09

 

$

   (0.10)

 

$

   0.16

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Business development and integration expenses

 

   0.03

 

 

   0.03

 

 

   0.13

 

 

   0.04

Amortization expense

 

   0.07

 

 

   0.03

 

 

   0.14

 

 

   0.06

Inventory basis step-up expense

 

   0.03

 

 

        --

 

 

   0.07

 

 

   0.06

Tax effect of non-GAAP adjustments

 

(0.03)

 

 

(0.01)

 

 

   (0.08)

 

 

(0.04)

Effect of 25% pro forma tax rate

 

(0.01)

 

 

        --

 

 

   (0.04)

 

 

(0.03)

Adjusted diluted income per common share,

 

 

 

 

 

 

 

 

 

 

 

non-GAAP:

$

   0.10

 

$

   0.14

 

$

  0.12

 

$

   0.25



 

 

 

 

 

 

 

 

 

 

 

Diluted weighted-average common

 

 

 

 

 

 

 

 

 

 

 

shares outstanding

 

37,249

 

 

33,814

 

 

37,152

 

 

33,739



 

 

 

 

 

 

 

 

 

 

 









 

Page 7

 


 

CRYOLIFE, INC. AND SUBSIDIARIES

Reconciliation of GAAP to Non-GAAP

Revenues; Gross Margin; General, Administrative, and Marketing

(In thousands, except per share data)





 

 

 

 

 

 

 

 

 

 

 

 

 



(Unaudited)

 

(Unaudited)



Three Months Ended

 

Six Months Ended



June 30,

 

June 30,



2018

 

2017

Growth Rate

 

2018

 

2017

Growth Rate

Reconciliation of total revenues, GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

to total revenues, non-GAAP:

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues, GAAP

$

68,496 

 

$

47,818 

43%

 

$

130,444 

 

$

92,877 

40%

Plus: JOTEC pre-acquisition

revenues

 

--

 

 

13,094 

 

 

 

--

 

 

25,101 

 

Total revenues, non-GAAP

$

68,496 

 

$

60,912 

12%

 

$

130,444 

 

$

117,978 

11%

Impact of changes in currency exchange

 

      --

 

 

1,639 

 

 

 

          --

 

 

3,827 

 

Total constant currency revenues, non-GAAP

$

68,496

 

$

62,551 

10%

 

$

 130,444

 

$

121,805 

7%



 

 

 

 

 

 

 

 

 

 

 

 

 



(Unaudited)

 

 

(Unaudited)

 



Three Months Ended

 

 

Six Months Ended

 



June 30,

 

 

June 30,

 



2018

 

2017

 

 

2018

 

2017

 

Reconciliation of gross margin %,

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP to gross margin %,

 

 

 

 

 

 

 

 

 

 

 

 

 

non-GAAP:

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues, GAAP

$

68,496 

 

$

47,818 

 

 

$

130,444 

 

$

92,877 

 

Gross margin, GAAP

$

45,851 

 

$

32,905 

 

 

$

85,079 

 

$

62,417 

 

Gross margin %, GAAP

 

67% 

 

 

69% 

 

 

 

65% 

 

 

67% 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin, GAAP

$

45,851 

 

$

32,905 

 

 

$

85,079 

 

$

62,417 

 

Plus: Inventory basis step- up

 

 

 

 

 

 

 

 

 

 

 

 

 

expense

 

1,237 

 

 

63 

 

 

 

2,743 

 

 

2,112 

 

Gross margin, non-GAAP

$

47,088 

 

$

32,968 

 

 

$

87,822 

 

$

64,529 

 

Gross margin %, non-GAAP

 

69% 

 

 

69% 

 

 

 

67% 

 

 

69% 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



(Unaudited)

 

 

(Unaudited)

 



Three Months Ended

 

 

Six Months Ended

 



June 30,

 

 

June 30,

 



2018

 

2017

 

 

2018

 

2017

 

Reconciliation of general,

 

 

 

 

 

 

 

 

 

 

 

 

 

administrative, and marketing,

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP to general, administrative, 

 

 

 

 

 

 

 

 

 

 

 

 

 

and marketing, non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

General, administrative, and marketing,

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

$

34,727

 

$

23,389

 

 

$

72,075

 

$

46,260

 

Less: Business development and

 

 

 

 

 

 

 

 

 

 

 

 

 

integration expenses

 

(1,294)

 

 

(1,094)

 

 

 

(5,016)

 

 

(1,382)

 

General, administrative, and

 

 

 

 

 

 

 

 

 

 

 

 

 

marketing, non-GAAP

$

33,433

 

$

22,295

 

 

$

67,059

 

$

44,878

 





















 

Page 8

 


 



CRYOLIFE, INC. AND SUBSIDIARIES

Reconciliation of GAAP to Non-GAAP

Net Income (Loss) to Adjusted EBITDA

(In thousands)





 

 

 

 

 

 

 

 

 

 

 

 

 



(Unaudited)

 

 

(Unaudited)

 



Three Months Ended

 

 

Six Months Ended

 



June 30,

 

 

June 30,

 



2018

 

2017

 

 

2018

 

2017

 

Reconciliation of net income (loss),

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP to adjusted EBITDA,          non-GAAP:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss), GAAP

$

  226

 

$

3,163

 

 

$

(3,629)

 

$

5,386

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

4,730

 

 

2,184

 

 

 

9,106

 

 

4,352

 

Income tax (benefit) expense

 

  (360)

 

 

  980

 

 

 

(3,411)

 

 

  501

 

Interest income

 

    (30)

 

 

    (55)

 

 

 

    (89)

 

 

    (95)

 

Interest expense

 

4,103

 

 

  834

 

 

 

7,759

 

 

1,635

 

Loss (gain) on foreign currency

revaluation

 

1,477

 

 

    45

 

 

 

1,458

 

 

    (99)

 

Inventory basis step-up expense

 

1,237

 

 

    63

 

 

 

2,743

 

 

2,112

 

Business development and integration     expenses

 

1,294

 

 

1,094

 

 

 

5,016

 

 

1,382

 

Stock-based compensation expense

 

1,872

 

 

2,001

 

 

 

3,120

 

 

3,796

 

Adjusted EBITDA, non-GAAP

$

   14,549

 

$

10,309

 

 

$

22,073

 

$

18,970

 



 

Page 9