| Debt
|
|
|
|
|
|
|
• | recording all tax effects associated with stock-based compensation through the income statement, as opposed to recording certain amounts in other paid-in capital, which eliminates the requirements to calculate a windfall pool; |
• | allowing entities to withhold shares to satisfy the employer’s statutory tax withholding requirement up to the highest marginal tax rate applicable to employees rather than the employer’s minimum statutory rate, without requiring liability classification for the award; |
• | modifying the requirement to estimate the number of awards that will ultimately vest by providing an accounting policy election to either estimate the number of forfeitures or recognize forfeitures as they occur; |
• | changing certain presentation requirements in the statement of cash flows, including removing the requirement to present excess tax benefits as an inflow from financing activities and an outflow from operating activities, and requiring the cash paid to taxing authorities arising from withheld shares to be classified as a financing activity; and |
• | the assumed proceeds from applying the treasury stock method when computing EPS is amended to exclude the amount of excess tax benefits that would be recognized in additional paid-in capital. |
|
Assets divested | |||
Cash and cash equivalents | $ | 76,256 | |
Other current assets | 977 | ||
Property, plant and equipment, net | 4,407 | ||
Amortizing intangible assets, net | 1,931 | ||
Goodwill | 40,830 | ||
Deferred income taxes | 6,446 | ||
Total assets divested | 130,847 | ||
Liabilities transferred | |||
Current liabilities | 2,119 | ||
Net assets divested | $ | 128,728 |
Cash | $ | 478,490 | |
Fair value of Integer common stock | 245,368 | ||
Replacement stock options attributable to pre-acquisition service | 4,508 | ||
Total purchase consideration | $ | 728,366 |
Assets acquired | |||
Current assets | $ | 269,815 | |
Property, plant and equipment | 216,473 | ||
Amortizing intangible assets | 849,000 | ||
Indefinite-lived intangible assets | 70,000 | ||
Goodwill | 660,670 | ||
Other non-current assets | 1,629 | ||
Total assets acquired | 2,067,587 | ||
Liabilities assumed | |||
Current liabilities | 103,986 | ||
Debt assumed | 1,044,675 | ||
Other long-term liabilities | 190,560 | ||
Total liabilities assumed | 1,339,221 | ||
Net assets acquired | $ | 728,366 |
Sales | $ | 1,445,689 | |
Net income | 2,405 | ||
Earnings per share: | |||
Basic | $ | 0.08 | |
Diluted | $ | 0.08 |
|
2017 | 2016 | 2015 | |||||||||
Noncash investing and financing activities: | |||||||||||
Property, plant and equipment purchases included in accounts payable | $ | 3,474 | $ | 3,499 | $ | 7,401 | |||||
Common stock contributed to 401(k) Plan | — | — | 3,920 | ||||||||
Common stock issued in connection with LRM acquisition | — | — | 245,368 | ||||||||
Replacement stock options issued in connection with LRM acquisition | — | — | 4,508 | ||||||||
Purchase of non-controlling interests in subsidiaries included in accrued expenses | — | — | 6,818 | ||||||||
Cash paid (refunded) during the year for: | |||||||||||
Interest | 93,839 | 106,475 | 13,057 | ||||||||
Income taxes | (8,185 | ) | 7,263 | 6,312 | |||||||
Acquisition of noncash assets | — | — | 2,013,604 | ||||||||
Liabilities assumed | — | — | 1,340,339 |
|
December 29, 2017 | December 30, 2016 | ||||||
Raw materials | $ | 97,615 | $ | 100,738 | |||
Work-in-process | 92,650 | 89,224 | |||||
Finished goods | 37,269 | 35,189 | |||||
Total | $ | 227,534 | $ | 225,151 |
|
December 29, 2017 | December 30, 2016 | ||||||
Manufacturing machinery and equipment | $ | 373,558 | $ | 332,886 | |||
Buildings and building improvements | 138,605 | 132,277 | |||||
Information technology hardware and software | 62,204 | 52,467 | |||||
Leasehold improvements | 64,675 | 59,292 | |||||
Furniture and fixtures | 20,555 | 18,989 | |||||
Land and land improvements | 19,577 | 20,046 | |||||
Construction work in process | 28,051 | 32,252 | |||||
Other | 1,146 | 1,062 | |||||
708,371 | 649,271 | ||||||
Accumulated depreciation | (337,996 | ) | (277,229 | ) | |||
Total | $ | 370,375 | $ | 372,042 |
2017 | 2016 | 2015 | |||||||||
Depreciation expense | $ | 56,084 | $ | 52,662 | $ | 27,136 |
|
Medical | Non-Medical | Total | |||||||||
December 30, 2016 | $ | 950,326 | $ | 17,000 | $ | 967,326 | |||||
Foreign currency translation | 22,912 | — | 22,912 | ||||||||
December 29, 2017 | $ | 973,238 | $ | 17,000 | $ | 990,238 |
Gross Carrying Amount | Accumulated Amortization | Foreign Currency Translation | Net Carrying Amount | ||||||||||||
December 29, 2017 | |||||||||||||||
Definite-lived: | |||||||||||||||
Purchased technology and patents | $ | 256,719 | $ | (117,695 | ) | $ | 2,483 | $ | 141,507 | ||||||
Customer lists | 759,987 | (87,555 | ) | 16,103 | 688,535 | ||||||||||
Other | 4,534 | (7,797 | ) | 3,326 | 63 | ||||||||||
Total amortizing intangible assets | $ | 1,021,240 | $ | (213,047 | ) | $ | 21,912 | $ | 830,105 | ||||||
Indefinite-lived: | |||||||||||||||
Trademarks and tradenames | $ | 90,288 | |||||||||||||
December 30, 2016 | |||||||||||||||
Definite-lived: | |||||||||||||||
Purchased technology and patents | $ | 256,719 | $ | (100,719 | ) | $ | 333 | $ | 156,333 | ||||||
Customer lists | 759,987 | (60,474 | ) | (6,269 | ) | 693,244 | |||||||||
Other | 4,534 | (5,142 | ) | 803 | 195 | ||||||||||
Total amortizing intangible assets | $ | 1,021,240 | $ | (166,335 | ) | $ | (5,133 | ) | $ | 849,772 | |||||
Indefinite-lived: | |||||||||||||||
Trademarks and tradenames | $ | 90,288 |
2017 | 2016 | 2015 | |||||||||
Cost of sales | $ | 16,586 | $ | 16,769 | $ | 7,403 | |||||
SG&A | 27,043 | 20,581 | 9,681 | ||||||||
RD&E | 545 | 512 | 412 | ||||||||
Other Operating Expenses | 2,538 | — | — | ||||||||
Total intangible asset amortization expense | $ | 46,712 | $ | 37,862 | $ | 17,496 |
2018 | 2019 | 2020 | 2021 | 2022 | After 2022 | ||||||||||||||||||
Amortization Expense | $ | 45,316 | $ | 45,433 | $ | 46,051 | $ | 45,176 | $ | 43,142 | $ | 604,987 |
|
December 29, 2017 | December 30, 2016 | ||||||
Salaries and benefits | $ | 32,529 | $ | 30,199 | |||
Profit sharing and bonuses | 19,244 | 3,054 | |||||
Accrued interest | 8,523 | 6,838 | |||||
Other | 21,244 | 32,190 | |||||
Total | $ | 81,540 | $ | 72,281 |
|
December 29, 2017 | December 30, 2016 | ||||||
Senior secured term loan A | $ | 335,157 | $ | 356,250 | |||
Senior secured term loan B | 873,286 | 1,014,750 | |||||
9.125% senior notes due 2023 | 360,000 | 360,000 | |||||
Revolving line of credit | 74,000 | 40,000 | |||||
Unamortized discount on term loan B and debt issuance costs | (33,278 | ) | (40,837 | ) | |||
Total debt | 1,609,165 | 1,730,163 | |||||
Current portion of long-term debt | (30,469 | ) | (31,344 | ) | |||
Total long-term debt | $ | 1,578,696 | $ | 1,698,819 |
2018 | 2019 | 2020 | 2021 | 2022 | After 2022 | |||||||||||||
Future minimum principal payments | $ | 30,469 | 37,500 | 111,500 | 229,688 | 873,286 | 360,000 |
January 1, 2016 | $ | 4,791 | |
Amortization during the period | (991 | ) | |
December 30, 2016 | 3,800 | ||
Amortization during the period | (992 | ) | |
December 29, 2017 | $ | 2,808 |
Debt Issuance Costs | Unamortized Discount on TLB Facility | Total | |||||||||
January 1, 2016 | $ | 35,908 | $ | 10,039 | $ | 45,947 | |||||
Financing costs incurred | 1,177 | — | 1,177 | ||||||||
Amortization during the period | (4,989 | ) | (1,298 | ) | (6,287 | ) | |||||
December 30, 2016 | 32,096 | 8,741 | 40,837 | ||||||||
Financing costs incurred | 2,360 | — | 2,360 | ||||||||
Write-off of debt issuance costs and unamortized discount | (2,421 | ) | (1,104 | ) | (3,525 | ) | |||||
Amortization during the period | (5,146 | ) | (1,248 | ) | (6,394 | ) | |||||
December 29, 2017 | $ | 26,889 | $ | 6,389 | $ | 33,278 |
Notional Amount | Start Date | End Date | Pay Fixed Rate | Receive Current Floating Rate | Fair Value | Balance Sheet Location | |||||||||||
$ | 200,000 | Jun-17 | Jun-20 | 1.1325 | % | 1.5521% | $ | 4,279 | Other Assets |
|
2017 | 2016 | ||||||
Change in projected benefit obligation: | |||||||
Projected benefit obligation at beginning of year | $ | 8,728 | $ | 7,992 | |||
Service cost | 464 | 431 | |||||
Interest cost | 162 | 174 | |||||
Plan participants’ contribution | 75 | 75 | |||||
Actuarial (gain) loss | (143 | ) | 341 | ||||
Benefits (paid) transferred in, net | (160 | ) | 84 | ||||
Foreign currency translation | 1,027 | (369 | ) | ||||
Projected benefit obligation at end of year | 10,153 | 8,728 | |||||
Change in fair value of plan assets: | |||||||
Fair value of plan assets at beginning of year | 1,172 | 871 | |||||
Employer contributions | 56 | 36 | |||||
Plan participants’ contributions | 75 | 75 | |||||
Actual loss on plan assets | — | (9 | ) | ||||
Benefits transferred in, net | — | 224 | |||||
Foreign currency translation | 55 | (25 | ) | ||||
Fair value of plan assets at end of year | 1,358 | 1,172 | |||||
Projected benefit obligation in excess of plan assets at end of year | $ | 8,795 | $ | 7,556 | |||
Defined benefit liability classified as other current liabilities | $ | 120 | $ | 109 | |||
Defined benefit liability classified as long-term liabilities | $ | 8,675 | $ | 7,447 | |||
Accumulated benefit obligation at end of year | $ | 8,322 | $ | 7,115 |
2017 | 2016 | ||||||
Net loss occurring during the year | $ | 20 | $ | 368 | |||
Amortization of losses | (63 | ) | (62 | ) | |||
Prior service cost | 1 | 1 | |||||
Amortization of prior service cost | (11 | ) | (11 | ) | |||
Pre-tax adjustment (gain) loss | (53 | ) | 296 | ||||
Taxes | (23 | ) | 283 | ||||
Net (gain) loss | $ | (76 | ) | $ | 579 |
Amortization of net prior service cost | $ | 11 | |
Amortization of net loss | 43 |
2017 | 2016 | ||||||
Service cost | $ | 464 | $ | 431 | |||
Interest cost | 162 | 174 | |||||
Expected return on assets | (19 | ) | (18 | ) | |||
Recognized net actuarial loss | 72 | 72 | |||||
Net pension cost | $ | 679 | $ | 659 |
2017 | 2016 | 2015 | |||
Discount rate | 1.9% | 2.2% | 2.3% | ||
Salary growth | 2.9% | 2.9% | 3.0% | ||
Expected rate of return on assets | 1.5% | 2.0% | 2.3% |
2017 | 2016 | 2015 | |||
Discount rate | 2.0% | 1.9% | 2.2% | ||
Salary growth | 2.9% | 2.9% | 2.9% | ||
Expected rate of return on assets | 1.3% | 1.5% | 2.0% |
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 29, 2017 | |||||||||||||||
Insurance contract | $ | 1,358 | $ | — | $ | 1,358 | $ | — | |||||||
December 30, 2016 | |||||||||||||||
Insurance contract | $ | 1,172 | $ | — | $ | 1,172 | $ | — |
2018 | 2019 | 2020 | 2021 | 2022 | 2023-2027 | |||||||||||||
Estimated benefit payments | $ | 289 | 290 | 244 | 279 | 389 | 2,313 |
|
2017 | 2016 | 2015 | |||||||||
Stock options | $ | 1,716 | $ | 2,499 | $ | 2,708 | |||||
RSAs and RSUs (time-based) | 5,324 | 1,991 | 2,027 | ||||||||
PRSUs | 7,640 | 3,918 | 4,641 | ||||||||
Total stock-based compensation expense | $ | 14,680 | $ | 8,408 | $ | 9,376 | |||||
Cost of sales | $ | 1,062 | $ | 332 | $ | 795 | |||||
SG&A | 10,623 | 6,246 | 7,510 | ||||||||
RD&E | 739 | 355 | 982 | ||||||||
OOE | 2,256 | 1,475 | 89 | ||||||||
Total stock-based compensation expense | $ | 14,680 | $ | 8,408 | $ | 9,376 |
2017 | 2016 | 2015 | |||||||||
Weighted average fair value of options granted | $ | 12.86 | $ | 8.52 | $ | 12.18 | |||||
Assumptions: | |||||||||||
Expected term (in years) | 4.5 | 4.7 | 4.7 | ||||||||
Risk-free interest rate | 1.77 | % | 1.49 | % | 1.55 | % | |||||
Expected volatility | 37 | % | 27 | % | 26 | % | |||||
Expected dividend yield | 0 | % | 0 | % | 0 | % |
Number of Stock Options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value (in millions) | |||||||||
Outstanding at December 30, 2016 | 1,739,972 | $ | 28.26 | |||||||||
Granted | 125,020 | 38.78 | ||||||||||
Exercised | (804,064 | ) | 24.03 | |||||||||
Forfeited or expired | (129,575 | ) | 45.74 | |||||||||
Outstanding at December 29, 2017 | 931,353 | $ | 30.89 | 6.2 | $ | 13.9 | ||||||
Vested and expected to vest at December 29, 2017 | 931,353 | $ | 30.89 | 6.2 | $ | 13.9 | ||||||
Exercisable at December 29, 2017 | 798,311 | $ | 30.13 | 5.8 | $ | 12.5 |
2017 | 2016 | 2015 | |||||||||
Intrinsic value | $ | 13,928 | $ | 690 | $ | 8,231 | |||||
Cash received | 19,324 | 2,821 | 6,583 |
Time-Vested Restricted Stock Units and Awards | Weighted Average Grant Date Fair Value | |||||
Nonvested at December 30, 2016 | 39,394 | $ | 45.51 | |||
Granted | 309,107 | 34.18 | ||||
Vested | (148,299 | ) | 34.28 | |||
Forfeited | (36,771 | ) | 38.03 | |||
Nonvested at December 29, 2017 | 163,431 | $ | 35.96 |
Performance- Vested Restricted Stock Units and Awards | Weighted Average Grant Date Fair Value | |||||
Nonvested at December 30, 2016 | 356,586 | $ | 31.87 | |||
Granted | 419,112 | 31.62 | ||||
Forfeited | (305,809 | ) | 30.77 | |||
Nonvested at December 29, 2017 | 469,889 | $ | 32.37 |
|
2017 | 2016 | 2015 | |||||||||
Consolidation and optimization initiatives | $ | 13,349 | $ | 26,490 | $ | 26,393 | |||||
Acquisition and integration costs | 10,870 | 28,316 | 33,449 | ||||||||
Asset dispositions, severance and other | 7,182 | 6,931 | 6,622 | ||||||||
Strategic reorganization and alignment | 5,891 | — | — | ||||||||
Total other operating expenses | $ | 37,292 | $ | 61,737 | $ | 66,464 |
Severance and Retention | Accelerated Depreciation/ Asset Write-offs | Other | Total | ||||||||||||
December 30, 2016 | $ | 795 | $ | — | $ | 402 | $ | 1,197 | |||||||
Restructuring charges | 1,781 | — | 11,568 | 13,349 | |||||||||||
Cash payments | (1,268 | ) | — | (11,970 | ) | (13,238 | ) | ||||||||
December 29, 2017 | $ | 1,308 | $ | — | $ | — | $ | 1,308 |
|
2017 | 2016 | 2015 | |||||||||
U.S. | $ | (46,459 | ) | $ | (52,446 | ) | $ | (42,166 | ) | ||
International | 68,286 | 53,631 | 26,466 | ||||||||
Total income (loss) before benefit for income taxes | $ | 21,827 | $ | 1,185 | $ | (15,700 | ) |
2017 | 2016 | 2015 | |||||||||
Current: | |||||||||||
Federal | $ | (1,558 | ) | $ | (8,327 | ) | $ | (3,753 | ) | ||
State | (29 | ) | 149 | (367 | ) | ||||||
International | 15,947 | 10,752 | 6,312 | ||||||||
14,360 | 2,574 | 2,192 | |||||||||
Deferred: | |||||||||||
Federal | (58,924 | ) | (4,952 | ) | (8,144 | ) | |||||
State | (788 | ) | (638 | ) | (880 | ) | |||||
International | 500 | (1,760 | ) | (1,274 | ) | ||||||
(59,212 | ) | (7,350 | ) | (10,298 | ) | ||||||
Total benefit for income taxes | $ | (44,852 | ) | $ | (4,776 | ) | $ | (8,106 | ) |
2017 | 2016 | 2015 | |||||||||||||||
Statutory rate | $ | 7,639 | 35.0 | % | $ | 415 | 35.0 | % | $ | (5,495 | ) | 35.0 | % | ||||
Federal tax credits | (1,896 | ) | (8.7 | ) | (1,792 | ) | (151.2 | ) | (1,850 | ) | 11.8 | ||||||
Foreign rate differential | (11,125 | ) | (50.9 | ) | (7,086 | ) | (598.0 | ) | (3,180 | ) | 20.2 | ||||||
Uncertain tax positions | 3,517 | 16.1 | 1,724 | 145.5 | (531 | ) | 3.4 | ||||||||||
State taxes, net of federal benefit | (864 | ) | (4.0 | ) | (1,068 | ) | (90.1 | ) | (1,490 | ) | 9.5 | ||||||
Non-deductible transaction costs | — | — | 1,012 | 85.4 | 4,867 | (31.0 | ) | ||||||||||
Valuation allowance | 1,030 | 4.7 | 1,340 | 113.1 | 626 | (4.0 | ) | ||||||||||
Change in tax rates | (56,453 | ) | (258.6 | ) | (270 | ) | (22.8 | ) | (91 | ) | 0.6 | ||||||
U.S. Tax Reform - Toll charge on unremitted earnings | 14,719 | 67.4 | — | — | — | — | |||||||||||
Change in unremitted earnings assertion | 2,340 | 10.7 | — | — | — | — | |||||||||||
Change in tax law (Internal Revenue Code §987) | — | — | 2,630 | 221.9 | — | — | |||||||||||
Other | (3,759 | ) | (17.2 | ) | (1,681 | ) | (141.8 | ) | (962 | ) | 6.1 | ||||||
Effective tax rate | $ | (44,852 | ) | (205.5 | )% | $ | (4,776 | ) | (403.0 | )% | $ | (8,106 | ) | 51.6 | % |
December 29, 2017 | December 30, 2016 | ||||||
Net operating loss carryforwards | $ | 107,005 | $ | 154,706 | |||
Tax credit carryforwards | 28,215 | 24,646 | |||||
Inventories | 4,956 | 7,524 | |||||
Accrued expenses | 3,815 | 5,724 | |||||
Stock-based compensation | 5,531 | 10,614 | |||||
Other | — | 936 | |||||
Gross deferred tax assets | 149,522 | 204,150 | |||||
Less valuation allowance | (36,480 | ) | (35,391 | ) | |||
Net deferred tax assets | 113,042 | 168,759 | |||||
Property, plant and equipment | (27,547 | ) | (33,069 | ) | |||
Intangible assets | (219,576 | ) | (337,722 | ) | |||
Convertible subordinated notes | (806 | ) | (2,577 | ) | |||
Other | (6,325 | ) | — | ||||
Gross deferred tax liabilities | (254,254 | ) | (373,368 | ) | |||
Net deferred tax liability | $ | (141,212 | ) | $ | (204,609 | ) | |
Presented as follows: | |||||||
Noncurrent deferred tax asset | $ | 4,152 | $ | 3,970 | |||
Noncurrent deferred tax liability | (145,364 | ) | (208,579 | ) | |||
Net deferred tax liability | $ | (141,212 | ) | $ | (204,609 | ) |
Jurisdiction | Tax Attribute | Amount (in millions) | Begin to Expire | |||||
U.S. Federal | Net operating loss | $ | 415.9 | 2019 | ||||
U.S. State | Net operating loss | 227.3 | 2018 | |||||
International | Net operating loss | 37.4 | 2018 | |||||
U.S. Federal | Foreign tax credit | 17.0 | 2019 | |||||
U.S. Federal and State | R&D tax credit | 7.2 | 2018 | |||||
U.S. State | Investment tax credit | 6.3 | 2018 |
2017 | 2016 | 2015 | |||||||||
Balance, beginning of year | $ | 10,561 | $ | 9,271 | $ | 2,411 | |||||
Additions based upon tax positions related to the current year | 3,833 | 1,450 | 274 | ||||||||
Reductions as a result of a lapse of applicable statute of limitations | (510 | ) | — | (470 | ) | ||||||
Revaluation due to change in tax rate (Tax Reform Act) | (1,782 | ) | — | — | |||||||
Additions (reductions) related to prior period tax returns | (14 | ) | 240 | 163 | |||||||
Reductions (additions) relating to business combinations | — | (400 | ) | 7,443 | |||||||
Reductions relating to settlements with tax authorities | — | — | (550 | ) | |||||||
Balance, end of year | $ | 12,088 | $ | 10,561 | $ | 9,271 |
|
2017 | 2016 | ||||||
Beginning balance | $ | 3,911 | $ | 3,316 | |||
Additions to warranty reserve, net of reversals | 3,449 | 3,238 | |||||
Warranty claims settled | (2,615 | ) | (2,643 | ) | |||
Ending balance | $ | 4,745 | $ | 3,911 |
2017 | 2016 | 2015 | |||||||||
Operating lease expense | $ | 17,513 | $ | 15,357 | $ | 6,516 |
2018 | 2019 | 2020 | 2021 | 2022 | After 2022 | |||||||||||||
Future minimum lease payments | $ | 12,815 | 11,468 | 8,912 | 7,798 | 5,512 | 18,043 |
2017 | 2016 | 2015 | |||||||||
Increase in sales | $ | 1,327 | $ | — | $ | — | |||||
Increase in cost of sales | 84 | 3,516 | 1,948 | ||||||||
Ineffective portion of change in fair value | — | — | — |
Aggregate Notional Amount | Start Date | End Date | $/Foreign Currency | Fair Value | Balance Sheet Location | |||||||||||
$ | 4,625 | Jan 2018 | Jun 2018 | 0.0514 | Peso | $ | (127 | ) | Accrued Expenses | |||||||
30,398 | Jan 2018 | Dec 2018 | 0.0507 | Peso | (879 | ) | Accrued Expenses | |||||||||
30,344 | Jan 2018 | Dec 2018 | 1.2089 | Euro | 145 | Accrued Expenses |
|
Defined Benefit Plan Liability | Cash Flow Hedges | Foreign Currency Translation Adjustment | Total Pre-Tax Amount | Tax | Net-of-Tax Amount | ||||||||||||||||||
December 30, 2016 | $ | (1,475 | ) | $ | 1,420 | $ | (15,660 | ) | $ | (15,715 | ) | $ | (285 | ) | $ | (16,000 | ) | ||||||
Unrealized gain on cash flow hedges | — | 3,707 | — | 3,707 | (353 | ) | 3,354 | ||||||||||||||||
Realized gain on foreign currency hedges | — | (1,243 | ) | — | (1,243 | ) | 435 | (808 | ) | ||||||||||||||
Realized gain on interest rate swap hedges | — | (466 | ) | — | (466 | ) | 163 | (303 | ) | ||||||||||||||
Net defined benefit plan adjustments | 53 | — | — | 53 | 23 | 76 | |||||||||||||||||
Foreign currency translation gain | — | — | 65,860 | 65,860 | — | 65,860 | |||||||||||||||||
December 29, 2017 | $ | (1,422 | ) | $ | 3,418 | $ | 50,200 | $ | 52,196 | $ | (17 | ) | $ | 52,179 |
Defined Benefit Plan Liability | Cash Flow Hedges | Foreign Currency Translation Adjustment | Total Pre-Tax Amount | Tax | Net-of-Tax Amount | ||||||||||||||||||
January 1, 2016 | $ | (1,179 | ) | $ | (2,392 | ) | $ | 3,609 | $ | 38 | $ | 1,332 | $ | 1,370 | |||||||||
Unrealized gain on cash flow hedges | — | 210 | — | 210 | (73 | ) | 137 | ||||||||||||||||
Realized loss on foreign currency hedges | — | 3,516 | — | 3,516 | (1,231 | ) | 2,285 | ||||||||||||||||
Realized loss on interest rate swap hedges | — | 86 | — | 86 | (30 | ) | 56 | ||||||||||||||||
Net defined benefit plan adjustments | (296 | ) | — | — | (296 | ) | (283 | ) | (579 | ) | |||||||||||||
Foreign currency translation loss | — | — | (19,269 | ) | (19,269 | ) | — | (19,269 | ) | ||||||||||||||
December 30, 2016 | $ | (1,475 | ) | $ | 1,420 | $ | (15,660 | ) | $ | (15,715 | ) | $ | (285 | ) | $ | (16,000 | ) |
|
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 29, 2017 | |||||||||||||||
Assets: Interest rate swap (Note 8) | $ | 4,279 | $ | — | $ | 4,279 | $ | — | |||||||
Liabilities: Foreign currency contracts (Note 13) | $ | 861 | $ | — | $ | 861 | $ | — | |||||||
December 30, 2016 | |||||||||||||||
Assets: Interest rate swaps (Note 8) | $ | 3,482 | $ | — | $ | 3,482 | $ | — | |||||||
Liabilities: Foreign currency contracts (Note 13) | $ | 2,063 | $ | — | $ | 2,063 | $ | — |
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 29, 2017 | |||||||||||||||
Assets: Cost method investment | $ | 180 | $ | — | $ | 180 | $ | — | |||||||
Assets: Assets Held for Sale | 490 | — | 490 | — | |||||||||||
December 30, 2016 | |||||||||||||||
Assets: Cost method investment | $ | 430 | $ | — | $ | 430 | $ | — | |||||||
Assets: Assets Held for Sale | 794 | — | 794 | — |
|
2017 | 2016 | 2015 | |||||||||
Segment sales by product line: | |||||||||||
Medical | |||||||||||
Cardio & Vascular | $ | 536,794 | $ | 490,857 | $ | 131,299 | |||||
Cardiac & Neuromodulation | 428,349 | 439,541 | 361,722 | ||||||||
Advanced Surgical, Orthopedics & Portable Medical | 439,810 | 414,701 | 247,944 | ||||||||
Total Medical | 1,404,953 | 1,345,099 | 740,965 | ||||||||
Non-Medical | 56,968 | 41,679 | 59,449 | ||||||||
Total sales | $ | 1,461,921 | $ | 1,386,778 | $ | 800,414 |
Sales | Accounts Receivable | ||||||||
2017 | 2016 | 2015 | December 29, 2017 | December 30, 2016 | |||||
Customer A | 17% | 18% | 17% | 9% | 7% | ||||
Customer B | 17% | 17% | 18% | 18% | 20% | ||||
Customer C | 12% | 12% | 12% | 8% | 4% | ||||
Customer D | 9% | 9% | 5% | 17% | 14% | ||||
55% | 56% | 52% | 52% | 45% |
2017 | 2016 | 2015 | |||||||||
Segment income from operations: | |||||||||||
Medical | $ | 211,002 | $ | 185,448 | $ | 83,784 | |||||
Non-Medical | 11,335 | 1,513 | 7,289 | ||||||||
Total segment income from operations | 222,337 | 186,961 | 91,073 | ||||||||
Unallocated operating expenses | (82,898 | ) | (78,691 | ) | (77,927 | ) | |||||
Operating income | 139,439 | 108,270 | 13,146 | ||||||||
Unallocated expenses, net | (117,612 | ) | (107,085 | ) | (28,846 | ) | |||||
Income (loss) before benefit for income taxes | $ | 21,827 | $ | 1,185 | $ | (15,700 | ) |
2017 | 2016 | 2015 | |||||||||
Segment depreciation and amortization: | |||||||||||
Medical | $ | 93,927 | $ | 83,184 | $ | 61,618 | |||||
Non-Medical | 2,675 | 2,346 | 2,503 | ||||||||
Total depreciation and amortization included in segment income from operations | 96,602 | 85,530 | 64,121 | ||||||||
Unallocated depreciation and amortization | 6,194 | 4,994 | 3,497 | ||||||||
Total depreciation and amortization | $ | 102,796 | $ | 90,524 | $ | 67,618 |
December 29, 2017 | December 30, 2016 | ||||||
Identifiable assets: | |||||||
Medical | $ | 2,687,227 | $ | 2,638,180 | |||
Non-Medical | 54,071 | 60,988 | |||||
Total reportable segments | 2,741,298 | 2,699,168 | |||||
Unallocated assets | 107,047 | 133,375 | |||||
Total assets | $ | 2,848,345 | $ | 2,832,543 |
2017 | 2016 | 2015 | |||||||||
Expenditures for tangible long-lived assets, excluding acquisitions: | |||||||||||
Medical | $ | 37,740 | $ | 44,670 | $ | 40,931 | |||||
Non-Medical | 661 | 1,451 | 600 | ||||||||
Total reportable segments | 38,401 | 46,121 | 41,531 | ||||||||
Unallocated long-lived tangible assets | 8,783 | 8,251 | 6,523 | ||||||||
Total expenditures | $ | 47,184 | $ | 54,372 | $ | 48,054 |
2017 | 2016 | 2015 | |||||||||
Sales by geographic area: | |||||||||||
United States | $ | 862,290 | $ | 805,742 | $ | 401,380 | |||||
Non-Domestic locations: | |||||||||||
Puerto Rico | 133,752 | 159,243 | 136,898 | ||||||||
Rest of world | 465,879 | 421,793 | 262,136 | ||||||||
Total sales | $ | 1,461,921 | $ | 1,386,778 | $ | 800,414 |
December 29, 2017 | December 30, 2016 | ||||||
Long-lived tangible assets by geographic area: | |||||||
United States | $ | 252,767 | $ | 258,899 | |||
Rest of world | 117,608 | 113,143 | |||||
Total | $ | 370,375 | $ | 372,042 |
|
(in thousands, except per share data) | Fourth Quarter | Third Quarter | Second Quarter | First Quarter | |||||||||||
Fiscal Year 2017 | |||||||||||||||
Sales | $ | 390,481 | $ | 363,308 | $ | 362,719 | $ | 345,413 | |||||||
Gross profit | 104,818 | 98,235 | 99,272 | 91,226 | |||||||||||
Net income (loss) | 54,338 | 13,690 | 2,990 | (4,339 | ) | ||||||||||
EPS—basic | 1.71 | 0.43 | 0.10 | (0.14 | ) | ||||||||||
EPS—diluted | 1.68 | 0.43 | 0.09 | (0.14 | ) | ||||||||||
Fiscal Year 2016 | |||||||||||||||
Sales | $ | 359,591 | $ | 346,567 | $ | 348,382 | $ | 332,238 | |||||||
Gross profit | 92,891 | 97,909 | 96,031 | 91,468 | |||||||||||
Net income (loss) | 7,933 | 11,458 | (770 | ) | (12,660 | ) | |||||||||
EPS—basic | 0.26 | 0.37 | (0.03 | ) | (0.41 | ) | |||||||||
EPS—diluted | 0.25 | 0.37 | (0.03 | ) | (0.41 | ) |
|
Col. C—Additions | ||||||||||||||||||||
Column A Description | Col. B Balance at Beginning of Period | Charged to Costs & Expenses | Charged to Other Accounts- Describe | Col. D Deductions - Describe | Col. E Balance at End of Period | |||||||||||||||
December 29, 2017 | ||||||||||||||||||||
Allowance for doubtful accounts | $ | 742 | $ | 151 | $ | 31 | (4) | $ | (100 | ) | (2) | $ | 824 | |||||||
Valuation allowance for deferred tax assets | $ | 35,391 | $ | 3,284 | (1) | $ | — | $ | (2,195 | ) | (2)(5) | $ | 36,480 | |||||||
December 30, 2016 | ||||||||||||||||||||
Allowance for doubtful accounts | $ | 954 | $ | 140 | $ | 245 | (4) | $ | (597 | ) | (2) | $ | 742 | |||||||
Valuation allowance for deferred tax assets | $ | 39,171 | $ | 641 | (1) | $ | (5,135 | ) | (3)(4) | $ | 714 | (5) | $ | 35,391 | ||||||
January 1, 2016 | ||||||||||||||||||||
Allowance for doubtful accounts | $ | 1,411 | $ | (70 | ) | $ | 459 | (3)(4) | $ | (846 | ) | (2) | $ | 954 | ||||||
Valuation allowance for deferred tax assets | $ | 10,709 | $ | 788 | (1) | $ | 27,836 | (3)(4) | $ | (162 | ) | (5) | $ | 39,171 |
(1) | Valuation allowance recorded in the provision for income taxes for certain net operating losses and tax credits. The increase in 2017 includes the impact of the adoption of the U.S. Tax Cuts and Jobs Act which increased the value of our state deferred tax assets to which a corresponding valuation allowance was recorded. |
(2) | Accounts written off. |
(3) | Balance recorded as a part of our 2015 acquisition of LRM. 2016 amount represents measurement-period adjustments related to the acquisition of LRM. |
(4) | Includes foreign currency translation effect. |
(5) | Includes return to provision adjustments for prior years. |
|
• | recording all tax effects associated with stock-based compensation through the income statement, as opposed to recording certain amounts in other paid-in capital, which eliminates the requirements to calculate a windfall pool; |
• | allowing entities to withhold shares to satisfy the employer’s statutory tax withholding requirement up to the highest marginal tax rate applicable to employees rather than the employer’s minimum statutory rate, without requiring liability classification for the award; |
• | modifying the requirement to estimate the number of awards that will ultimately vest by providing an accounting policy election to either estimate the number of forfeitures or recognize forfeitures as they occur; |
• | changing certain presentation requirements in the statement of cash flows, including removing the requirement to present excess tax benefits as an inflow from financing activities and an outflow from operating activities, and requiring the cash paid to taxing authorities arising from withheld shares to be classified as a financing activity; and |
• | the assumed proceeds from applying the treasury stock method when computing EPS is amended to exclude the amount of excess tax benefits that would be recognized in additional paid-in capital. |
|
Assets divested | |||
Cash and cash equivalents | $ | 76,256 | |
Other current assets | 977 | ||
Property, plant and equipment, net | 4,407 | ||
Amortizing intangible assets, net | 1,931 | ||
Goodwill | 40,830 | ||
Deferred income taxes | 6,446 | ||
Total assets divested | 130,847 | ||
Liabilities transferred | |||
Current liabilities | 2,119 | ||
Net assets divested | $ | 128,728 |
Cash | $ | 478,490 | |
Fair value of Integer common stock | 245,368 | ||
Replacement stock options attributable to pre-acquisition service | 4,508 | ||
Total purchase consideration | $ | 728,366 |
Assets acquired | |||
Current assets | $ | 269,815 | |
Property, plant and equipment | 216,473 | ||
Amortizing intangible assets | 849,000 | ||
Indefinite-lived intangible assets | 70,000 | ||
Goodwill | 660,670 | ||
Other non-current assets | 1,629 | ||
Total assets acquired | 2,067,587 | ||
Liabilities assumed | |||
Current liabilities | 103,986 | ||
Debt assumed | 1,044,675 | ||
Other long-term liabilities | 190,560 | ||
Total liabilities assumed | 1,339,221 | ||
Net assets acquired | $ | 728,366 |
Sales | $ | 1,445,689 | |
Net income | 2,405 | ||
Earnings per share: | |||
Basic | $ | 0.08 | |
Diluted | $ | 0.08 |
|
2017 | 2016 | 2015 | |||||||||
Noncash investing and financing activities: | |||||||||||
Property, plant and equipment purchases included in accounts payable | $ | 3,474 | $ | 3,499 | $ | 7,401 | |||||
Common stock contributed to 401(k) Plan | — | — | 3,920 | ||||||||
Common stock issued in connection with LRM acquisition | — | — | 245,368 | ||||||||
Replacement stock options issued in connection with LRM acquisition | — | — | 4,508 | ||||||||
Purchase of non-controlling interests in subsidiaries included in accrued expenses | — | — | 6,818 | ||||||||
Cash paid (refunded) during the year for: | |||||||||||
Interest | 93,839 | 106,475 | 13,057 | ||||||||
Income taxes | (8,185 | ) | 7,263 | 6,312 | |||||||
Acquisition of noncash assets | — | — | 2,013,604 | ||||||||
Liabilities assumed | — | — | 1,340,339 |
|
December 29, 2017 | December 30, 2016 | ||||||
Raw materials | $ | 97,615 | $ | 100,738 | |||
Work-in-process | 92,650 | 89,224 | |||||
Finished goods | 37,269 | 35,189 | |||||
Total | $ | 227,534 | $ | 225,151 |
|
December 29, 2017 | December 30, 2016 | ||||||
Manufacturing machinery and equipment | $ | 373,558 | $ | 332,886 | |||
Buildings and building improvements | 138,605 | 132,277 | |||||
Information technology hardware and software | 62,204 | 52,467 | |||||
Leasehold improvements | 64,675 | 59,292 | |||||
Furniture and fixtures | 20,555 | 18,989 | |||||
Land and land improvements | 19,577 | 20,046 | |||||
Construction work in process | 28,051 | 32,252 | |||||
Other | 1,146 | 1,062 | |||||
708,371 | 649,271 | ||||||
Accumulated depreciation | (337,996 | ) | (277,229 | ) | |||
Total | $ | 370,375 | $ | 372,042 |
2017 | 2016 | 2015 | |||||||||
Depreciation expense | $ | 56,084 | $ | 52,662 | $ | 27,136 |
|
Medical | Non-Medical | Total | |||||||||
December 30, 2016 | $ | 950,326 | $ | 17,000 | $ | 967,326 | |||||
Foreign currency translation | 22,912 | — | 22,912 | ||||||||
December 29, 2017 | $ | 973,238 | $ | 17,000 | $ | 990,238 |
Gross Carrying Amount | Accumulated Amortization | Foreign Currency Translation | Net Carrying Amount | ||||||||||||
December 29, 2017 | |||||||||||||||
Definite-lived: | |||||||||||||||
Purchased technology and patents | $ | 256,719 | $ | (117,695 | ) | $ | 2,483 | $ | 141,507 | ||||||
Customer lists | 759,987 | (87,555 | ) | 16,103 | 688,535 | ||||||||||
Other | 4,534 | (7,797 | ) | 3,326 | 63 | ||||||||||
Total amortizing intangible assets | $ | 1,021,240 | $ | (213,047 | ) | $ | 21,912 | $ | 830,105 | ||||||
Indefinite-lived: | |||||||||||||||
Trademarks and tradenames | $ | 90,288 | |||||||||||||
December 30, 2016 | |||||||||||||||
Definite-lived: | |||||||||||||||
Purchased technology and patents | $ | 256,719 | $ | (100,719 | ) | $ | 333 | $ | 156,333 | ||||||
Customer lists | 759,987 | (60,474 | ) | (6,269 | ) | 693,244 | |||||||||
Other | 4,534 | (5,142 | ) | 803 | 195 | ||||||||||
Total amortizing intangible assets | $ | 1,021,240 | $ | (166,335 | ) | $ | (5,133 | ) | $ | 849,772 | |||||
Indefinite-lived: | |||||||||||||||
Trademarks and tradenames | $ | 90,288 |
Gross Carrying Amount | Accumulated Amortization | Foreign Currency Translation | Net Carrying Amount | ||||||||||||
December 29, 2017 | |||||||||||||||
Definite-lived: | |||||||||||||||
Purchased technology and patents | $ | 256,719 | $ | (117,695 | ) | $ | 2,483 | $ | 141,507 | ||||||
Customer lists | 759,987 | (87,555 | ) | 16,103 | 688,535 | ||||||||||
Other | 4,534 | (7,797 | ) | 3,326 | 63 | ||||||||||
Total amortizing intangible assets | $ | 1,021,240 | $ | (213,047 | ) | $ | 21,912 | $ | 830,105 | ||||||
Indefinite-lived: | |||||||||||||||
Trademarks and tradenames | $ | 90,288 | |||||||||||||
December 30, 2016 | |||||||||||||||
Definite-lived: | |||||||||||||||
Purchased technology and patents | $ | 256,719 | $ | (100,719 | ) | $ | 333 | $ | 156,333 | ||||||
Customer lists | 759,987 | (60,474 | ) | (6,269 | ) | 693,244 | |||||||||
Other | 4,534 | (5,142 | ) | 803 | 195 | ||||||||||
Total amortizing intangible assets | $ | 1,021,240 | $ | (166,335 | ) | $ | (5,133 | ) | $ | 849,772 | |||||
Indefinite-lived: | |||||||||||||||
Trademarks and tradenames | $ | 90,288 |
2017 | 2016 | 2015 | |||||||||
Cost of sales | $ | 16,586 | $ | 16,769 | $ | 7,403 | |||||
SG&A | 27,043 | 20,581 | 9,681 | ||||||||
RD&E | 545 | 512 | 412 | ||||||||
Other Operating Expenses | 2,538 | — | — | ||||||||
Total intangible asset amortization expense | $ | 46,712 | $ | 37,862 | $ | 17,496 |
2018 | 2019 | 2020 | 2021 | 2022 | After 2022 | ||||||||||||||||||
Amortization Expense | $ | 45,316 | $ | 45,433 | $ | 46,051 | $ | 45,176 | $ | 43,142 | $ | 604,987 |
|
December 29, 2017 | December 30, 2016 | ||||||
Salaries and benefits | $ | 32,529 | $ | 30,199 | |||
Profit sharing and bonuses | 19,244 | 3,054 | |||||
Accrued interest | 8,523 | 6,838 | |||||
Other | 21,244 | 32,190 | |||||
Total | $ | 81,540 | $ | 72,281 |
|
December 29, 2017 | December 30, 2016 | ||||||
Senior secured term loan A | $ | 335,157 | $ | 356,250 | |||
Senior secured term loan B | 873,286 | 1,014,750 | |||||
9.125% senior notes due 2023 | 360,000 | 360,000 | |||||
Revolving line of credit | 74,000 | 40,000 | |||||
Unamortized discount on term loan B and debt issuance costs | (33,278 | ) | (40,837 | ) | |||
Total debt | 1,609,165 | 1,730,163 | |||||
Current portion of long-term debt | (30,469 | ) | (31,344 | ) | |||
Total long-term debt | $ | 1,578,696 | $ | 1,698,819 |
2018 | 2019 | 2020 | 2021 | 2022 | After 2022 | |||||||||||||
Future minimum principal payments | $ | 30,469 | 37,500 | 111,500 | 229,688 | 873,286 | 360,000 |
January 1, 2016 | $ | 4,791 | |
Amortization during the period | (991 | ) | |
December 30, 2016 | 3,800 | ||
Amortization during the period | (992 | ) | |
December 29, 2017 | $ | 2,808 |
Debt Issuance Costs | Unamortized Discount on TLB Facility | Total | |||||||||
January 1, 2016 | $ | 35,908 | $ | 10,039 | $ | 45,947 | |||||
Financing costs incurred | 1,177 | — | 1,177 | ||||||||
Amortization during the period | (4,989 | ) | (1,298 | ) | (6,287 | ) | |||||
December 30, 2016 | 32,096 | 8,741 | 40,837 | ||||||||
Financing costs incurred | 2,360 | — | 2,360 | ||||||||
Write-off of debt issuance costs and unamortized discount | (2,421 | ) | (1,104 | ) | (3,525 | ) | |||||
Amortization during the period | (5,146 | ) | (1,248 | ) | (6,394 | ) | |||||
December 29, 2017 | $ | 26,889 | $ | 6,389 | $ | 33,278 |
Notional Amount | Start Date | End Date | Pay Fixed Rate | Receive Current Floating Rate | Fair Value | Balance Sheet Location | |||||||||||
$ | 200,000 | Jun-17 | Jun-20 | 1.1325 | % | 1.5521% | $ | 4,279 | Other Assets |
|
2017 | 2016 | ||||||
Change in projected benefit obligation: | |||||||
Projected benefit obligation at beginning of year | $ | 8,728 | $ | 7,992 | |||
Service cost | 464 | 431 | |||||
Interest cost | 162 | 174 | |||||
Plan participants’ contribution | 75 | 75 | |||||
Actuarial (gain) loss | (143 | ) | 341 | ||||
Benefits (paid) transferred in, net | (160 | ) | 84 | ||||
Foreign currency translation | 1,027 | (369 | ) | ||||
Projected benefit obligation at end of year | 10,153 | 8,728 | |||||
Change in fair value of plan assets: | |||||||
Fair value of plan assets at beginning of year | 1,172 | 871 | |||||
Employer contributions | 56 | 36 | |||||
Plan participants’ contributions | 75 | 75 | |||||
Actual loss on plan assets | — | (9 | ) | ||||
Benefits transferred in, net | — | 224 | |||||
Foreign currency translation | 55 | (25 | ) | ||||
Fair value of plan assets at end of year | 1,358 | 1,172 | |||||
Projected benefit obligation in excess of plan assets at end of year | $ | 8,795 | $ | 7,556 | |||
Defined benefit liability classified as other current liabilities | $ | 120 | $ | 109 | |||
Defined benefit liability classified as long-term liabilities | $ | 8,675 | $ | 7,447 | |||
Accumulated benefit obligation at end of year | $ | 8,322 | $ | 7,115 |
2017 | 2016 | ||||||
Net loss occurring during the year | $ | 20 | $ | 368 | |||
Amortization of losses | (63 | ) | (62 | ) | |||
Prior service cost | 1 | 1 | |||||
Amortization of prior service cost | (11 | ) | (11 | ) | |||
Pre-tax adjustment (gain) loss | (53 | ) | 296 | ||||
Taxes | (23 | ) | 283 | ||||
Net (gain) loss | $ | (76 | ) | $ | 579 |
Amortization of net prior service cost | $ | 11 | |
Amortization of net loss | 43 |
2017 | 2016 | ||||||
Service cost | $ | 464 | $ | 431 | |||
Interest cost | 162 | 174 | |||||
Expected return on assets | (19 | ) | (18 | ) | |||
Recognized net actuarial loss | 72 | 72 | |||||
Net pension cost | $ | 679 | $ | 659 |
2017 | 2016 | 2015 | |||
Discount rate | 1.9% | 2.2% | 2.3% | ||
Salary growth | 2.9% | 2.9% | 3.0% | ||
Expected rate of return on assets | 1.5% | 2.0% | 2.3% |
2017 | 2016 | 2015 | |||
Discount rate | 2.0% | 1.9% | 2.2% | ||
Salary growth | 2.9% | 2.9% | 2.9% | ||
Expected rate of return on assets | 1.3% | 1.5% | 2.0% |
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 29, 2017 | |||||||||||||||
Insurance contract | $ | 1,358 | $ | — | $ | 1,358 | $ | — | |||||||
December 30, 2016 | |||||||||||||||
Insurance contract | $ | 1,172 | $ | — | $ | 1,172 | $ | — |
2018 | 2019 | 2020 | 2021 | 2022 | 2023-2027 | |||||||||||||
Estimated benefit payments | $ | 289 | 290 | 244 | 279 | 389 | 2,313 |
|
2017 | 2016 | 2015 | |||||||||
Stock options | $ | 1,716 | $ | 2,499 | $ | 2,708 | |||||
RSAs and RSUs (time-based) | 5,324 | 1,991 | 2,027 | ||||||||
PRSUs | 7,640 | 3,918 | 4,641 | ||||||||
Total stock-based compensation expense | $ | 14,680 | $ | 8,408 | $ | 9,376 | |||||
Cost of sales | $ | 1,062 | $ | 332 | $ | 795 | |||||
SG&A | 10,623 | 6,246 | 7,510 | ||||||||
RD&E | 739 | 355 | 982 | ||||||||
OOE | 2,256 | 1,475 | 89 | ||||||||
Total stock-based compensation expense | $ | 14,680 | $ | 8,408 | $ | 9,376 |
2017 | 2016 | 2015 | |||||||||
Weighted average fair value of options granted | $ | 12.86 | $ | 8.52 | $ | 12.18 | |||||
Assumptions: | |||||||||||
Expected term (in years) | 4.5 | 4.7 | 4.7 | ||||||||
Risk-free interest rate | 1.77 | % | 1.49 | % | 1.55 | % | |||||
Expected volatility | 37 | % | 27 | % | 26 | % | |||||
Expected dividend yield | 0 | % | 0 | % | 0 | % |
Number of Stock Options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value (in millions) | |||||||||
Outstanding at December 30, 2016 | 1,739,972 | $ | 28.26 | |||||||||
Granted | 125,020 | 38.78 | ||||||||||
Exercised | (804,064 | ) | 24.03 | |||||||||
Forfeited or expired | (129,575 | ) | 45.74 | |||||||||
Outstanding at December 29, 2017 | 931,353 | $ | 30.89 | 6.2 | $ | 13.9 | ||||||
Vested and expected to vest at December 29, 2017 | 931,353 | $ | 30.89 | 6.2 | $ | 13.9 | ||||||
Exercisable at December 29, 2017 | 798,311 | $ | 30.13 | 5.8 | $ | 12.5 |
2017 | 2016 | 2015 | |||||||||
Intrinsic value | $ | 13,928 | $ | 690 | $ | 8,231 | |||||
Cash received | 19,324 | 2,821 | 6,583 |
Performance- Vested Restricted Stock Units and Awards | Weighted Average Grant Date Fair Value | |||||
Nonvested at December 30, 2016 | 356,586 | $ | 31.87 | |||
Granted | 419,112 | 31.62 | ||||
Forfeited | (305,809 | ) | 30.77 | |||
Nonvested at December 29, 2017 | 469,889 | $ | 32.37 |
Time-Vested Restricted Stock Units and Awards | Weighted Average Grant Date Fair Value | |||||
Nonvested at December 30, 2016 | 39,394 | $ | 45.51 | |||
Granted | 309,107 | 34.18 | ||||
Vested | (148,299 | ) | 34.28 | |||
Forfeited | (36,771 | ) | 38.03 | |||
Nonvested at December 29, 2017 | 163,431 | $ | 35.96 |
|
2017 | 2016 | 2015 | |||||||||
Consolidation and optimization initiatives | $ | 13,349 | $ | 26,490 | $ | 26,393 | |||||
Acquisition and integration costs | 10,870 | 28,316 | 33,449 | ||||||||
Asset dispositions, severance and other | 7,182 | 6,931 | 6,622 | ||||||||
Strategic reorganization and alignment | 5,891 | — | — | ||||||||
Total other operating expenses | $ | 37,292 | $ | 61,737 | $ | 66,464 |
Severance and Retention | Accelerated Depreciation/ Asset Write-offs | Other | Total | ||||||||||||
December 30, 2016 | $ | 795 | $ | — | $ | 402 | $ | 1,197 | |||||||
Restructuring charges | 1,781 | — | 11,568 | 13,349 | |||||||||||
Cash payments | (1,268 | ) | — | (11,970 | ) | (13,238 | ) | ||||||||
December 29, 2017 | $ | 1,308 | $ | — | $ | — | $ | 1,308 |
|
2017 | 2016 | 2015 | |||||||||
U.S. | $ | (46,459 | ) | $ | (52,446 | ) | $ | (42,166 | ) | ||
International | 68,286 | 53,631 | 26,466 | ||||||||
Total income (loss) before benefit for income taxes | $ | 21,827 | $ | 1,185 | $ | (15,700 | ) |
2017 | 2016 | 2015 | |||||||||
Current: | |||||||||||
Federal | $ | (1,558 | ) | $ | (8,327 | ) | $ | (3,753 | ) | ||
State | (29 | ) | 149 | (367 | ) | ||||||
International | 15,947 | 10,752 | 6,312 | ||||||||
14,360 | 2,574 | 2,192 | |||||||||
Deferred: | |||||||||||
Federal | (58,924 | ) | (4,952 | ) | (8,144 | ) | |||||
State | (788 | ) | (638 | ) | (880 | ) | |||||
International | 500 | (1,760 | ) | (1,274 | ) | ||||||
(59,212 | ) | (7,350 | ) | (10,298 | ) | ||||||
Total benefit for income taxes | $ | (44,852 | ) | $ | (4,776 | ) | $ | (8,106 | ) |
2017 | 2016 | 2015 | |||||||||||||||
Statutory rate | $ | 7,639 | 35.0 | % | $ | 415 | 35.0 | % | $ | (5,495 | ) | 35.0 | % | ||||
Federal tax credits | (1,896 | ) | (8.7 | ) | (1,792 | ) | (151.2 | ) | (1,850 | ) | 11.8 | ||||||
Foreign rate differential | (11,125 | ) | (50.9 | ) | (7,086 | ) | (598.0 | ) | (3,180 | ) | 20.2 | ||||||
Uncertain tax positions | 3,517 | 16.1 | 1,724 | 145.5 | (531 | ) | 3.4 | ||||||||||
State taxes, net of federal benefit | (864 | ) | (4.0 | ) | (1,068 | ) | (90.1 | ) | (1,490 | ) | 9.5 | ||||||
Non-deductible transaction costs | — | — | 1,012 | 85.4 | 4,867 | (31.0 | ) | ||||||||||
Valuation allowance | 1,030 | 4.7 | 1,340 | 113.1 | 626 | (4.0 | ) | ||||||||||
Change in tax rates | (56,453 | ) | (258.6 | ) | (270 | ) | (22.8 | ) | (91 | ) | 0.6 | ||||||
U.S. Tax Reform - Toll charge on unremitted earnings | 14,719 | 67.4 | — | — | — | — | |||||||||||
Change in unremitted earnings assertion | 2,340 | 10.7 | — | — | — | — | |||||||||||
Change in tax law (Internal Revenue Code §987) | — | — | 2,630 | 221.9 | — | — | |||||||||||
Other | (3,759 | ) | (17.2 | ) | (1,681 | ) | (141.8 | ) | (962 | ) | 6.1 | ||||||
Effective tax rate | $ | (44,852 | ) | (205.5 | )% | $ | (4,776 | ) | (403.0 | )% | $ | (8,106 | ) | 51.6 | % |
December 29, 2017 | December 30, 2016 | ||||||
Net operating loss carryforwards | $ | 107,005 | $ | 154,706 | |||
Tax credit carryforwards | 28,215 | 24,646 | |||||
Inventories | 4,956 | 7,524 | |||||
Accrued expenses | 3,815 | 5,724 | |||||
Stock-based compensation | 5,531 | 10,614 | |||||
Other | — | 936 | |||||
Gross deferred tax assets | 149,522 | 204,150 | |||||
Less valuation allowance | (36,480 | ) | (35,391 | ) | |||
Net deferred tax assets | 113,042 | 168,759 | |||||
Property, plant and equipment | (27,547 | ) | (33,069 | ) | |||
Intangible assets | (219,576 | ) | (337,722 | ) | |||
Convertible subordinated notes | (806 | ) | (2,577 | ) | |||
Other | (6,325 | ) | — | ||||
Gross deferred tax liabilities | (254,254 | ) | (373,368 | ) | |||
Net deferred tax liability | $ | (141,212 | ) | $ | (204,609 | ) | |
Presented as follows: | |||||||
Noncurrent deferred tax asset | $ | 4,152 | $ | 3,970 | |||
Noncurrent deferred tax liability | (145,364 | ) | (208,579 | ) | |||
Net deferred tax liability | $ | (141,212 | ) | $ | (204,609 | ) |
Jurisdiction | Tax Attribute | Amount (in millions) | Begin to Expire | |||||
U.S. Federal | Net operating loss | $ | 415.9 | 2019 | ||||
U.S. State | Net operating loss | 227.3 | 2018 | |||||
International | Net operating loss | 37.4 | 2018 | |||||
U.S. Federal | Foreign tax credit | 17.0 | 2019 | |||||
U.S. Federal and State | R&D tax credit | 7.2 | 2018 | |||||
U.S. State | Investment tax credit | 6.3 | 2018 |
2017 | 2016 | 2015 | |||||||||
Balance, beginning of year | $ | 10,561 | $ | 9,271 | $ | 2,411 | |||||
Additions based upon tax positions related to the current year | 3,833 | 1,450 | 274 | ||||||||
Reductions as a result of a lapse of applicable statute of limitations | (510 | ) | — | (470 | ) | ||||||
Revaluation due to change in tax rate (Tax Reform Act) | (1,782 | ) | — | — | |||||||
Additions (reductions) related to prior period tax returns | (14 | ) | 240 | 163 | |||||||
Reductions (additions) relating to business combinations | — | (400 | ) | 7,443 | |||||||
Reductions relating to settlements with tax authorities | — | — | (550 | ) | |||||||
Balance, end of year | $ | 12,088 | $ | 10,561 | $ | 9,271 |
|
2017 | 2016 | ||||||
Beginning balance | $ | 3,911 | $ | 3,316 | |||
Additions to warranty reserve, net of reversals | 3,449 | 3,238 | |||||
Warranty claims settled | (2,615 | ) | (2,643 | ) | |||
Ending balance | $ | 4,745 | $ | 3,911 |
2017 | 2016 | 2015 | |||||||||
Operating lease expense | $ | 17,513 | $ | 15,357 | $ | 6,516 |
2018 | 2019 | 2020 | 2021 | 2022 | After 2022 | |||||||||||||
Future minimum lease payments | $ | 12,815 | 11,468 | 8,912 | 7,798 | 5,512 | 18,043 |
2017 | 2016 | 2015 | |||||||||
Increase in sales | $ | 1,327 | $ | — | $ | — | |||||
Increase in cost of sales | 84 | 3,516 | 1,948 | ||||||||
Ineffective portion of change in fair value | — | — | — |
Aggregate Notional Amount | Start Date | End Date | $/Foreign Currency | Fair Value | Balance Sheet Location | |||||||||||
$ | 4,625 | Jan 2018 | Jun 2018 | 0.0514 | Peso | $ | (127 | ) | Accrued Expenses | |||||||
30,398 | Jan 2018 | Dec 2018 | 0.0507 | Peso | (879 | ) | Accrued Expenses | |||||||||
30,344 | Jan 2018 | Dec 2018 | 1.2089 | Euro | 145 | Accrued Expenses |
|
Defined Benefit Plan Liability | Cash Flow Hedges | Foreign Currency Translation Adjustment | Total Pre-Tax Amount | Tax | Net-of-Tax Amount | ||||||||||||||||||
December 30, 2016 | $ | (1,475 | ) | $ | 1,420 | $ | (15,660 | ) | $ | (15,715 | ) | $ | (285 | ) | $ | (16,000 | ) | ||||||
Unrealized gain on cash flow hedges | — | 3,707 | — | 3,707 | (353 | ) | 3,354 | ||||||||||||||||
Realized gain on foreign currency hedges | — | (1,243 | ) | — | (1,243 | ) | 435 | (808 | ) | ||||||||||||||
Realized gain on interest rate swap hedges | — | (466 | ) | — | (466 | ) | 163 | (303 | ) | ||||||||||||||
Net defined benefit plan adjustments | 53 | — | — | 53 | 23 | 76 | |||||||||||||||||
Foreign currency translation gain | — | — | 65,860 | 65,860 | — | 65,860 | |||||||||||||||||
December 29, 2017 | $ | (1,422 | ) | $ | 3,418 | $ | 50,200 | $ | 52,196 | $ | (17 | ) | $ | 52,179 |
Defined Benefit Plan Liability | Cash Flow Hedges | Foreign Currency Translation Adjustment | Total Pre-Tax Amount | Tax | Net-of-Tax Amount | ||||||||||||||||||
January 1, 2016 | $ | (1,179 | ) | $ | (2,392 | ) | $ | 3,609 | $ | 38 | $ | 1,332 | $ | 1,370 | |||||||||
Unrealized gain on cash flow hedges | — | 210 | — | 210 | (73 | ) | 137 | ||||||||||||||||
Realized loss on foreign currency hedges | — | 3,516 | — | 3,516 | (1,231 | ) | 2,285 | ||||||||||||||||
Realized loss on interest rate swap hedges | — | 86 | — | 86 | (30 | ) | 56 | ||||||||||||||||
Net defined benefit plan adjustments | (296 | ) | — | — | (296 | ) | (283 | ) | (579 | ) | |||||||||||||
Foreign currency translation loss | — | — | (19,269 | ) | (19,269 | ) | — | (19,269 | ) | ||||||||||||||
December 30, 2016 | $ | (1,475 | ) | $ | 1,420 | $ | (15,660 | ) | $ | (15,715 | ) | $ | (285 | ) | $ | (16,000 | ) |
|
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 29, 2017 | |||||||||||||||
Assets: Interest rate swap (Note 8) | $ | 4,279 | $ | — | $ | 4,279 | $ | — | |||||||
Liabilities: Foreign currency contracts (Note 13) | $ | 861 | $ | — | $ | 861 | $ | — | |||||||
December 30, 2016 | |||||||||||||||
Assets: Interest rate swaps (Note 8) | $ | 3,482 | $ | — | $ | 3,482 | $ | — | |||||||
Liabilities: Foreign currency contracts (Note 13) | $ | 2,063 | $ | — | $ | 2,063 | $ | — |
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 29, 2017 | |||||||||||||||
Assets: Cost method investment | $ | 180 | $ | — | $ | 180 | $ | — | |||||||
Assets: Assets Held for Sale | 490 | — | 490 | — | |||||||||||
December 30, 2016 | |||||||||||||||
Assets: Cost method investment | $ | 430 | $ | — | $ | 430 | $ | — | |||||||
Assets: Assets Held for Sale | 794 | — | 794 | — |
|
2017 | 2016 | 2015 | |||||||||
Segment sales by product line: | |||||||||||
Medical | |||||||||||
Cardio & Vascular | $ | 536,794 | $ | 490,857 | $ | 131,299 | |||||
Cardiac & Neuromodulation | 428,349 | 439,541 | 361,722 | ||||||||
Advanced Surgical, Orthopedics & Portable Medical | 439,810 | 414,701 | 247,944 | ||||||||
Total Medical | 1,404,953 | 1,345,099 | 740,965 | ||||||||
Non-Medical | 56,968 | 41,679 | 59,449 | ||||||||
Total sales | $ | 1,461,921 | $ | 1,386,778 | $ | 800,414 |
Sales | Accounts Receivable | ||||||||
2017 | 2016 | 2015 | December 29, 2017 | December 30, 2016 | |||||
Customer A | 17% | 18% | 17% | 9% | 7% | ||||
Customer B | 17% | 17% | 18% | 18% | 20% | ||||
Customer C | 12% | 12% | 12% | 8% | 4% | ||||
Customer D | 9% | 9% | 5% | 17% | 14% | ||||
55% | 56% | 52% | 52% | 45% |
2017 | 2016 | 2015 | |||||||||
Segment depreciation and amortization: | |||||||||||
Medical | $ | 93,927 | $ | 83,184 | $ | 61,618 | |||||
Non-Medical | 2,675 | 2,346 | 2,503 | ||||||||
Total depreciation and amortization included in segment income from operations | 96,602 | 85,530 | 64,121 | ||||||||
Unallocated depreciation and amortization | 6,194 | 4,994 | 3,497 | ||||||||
Total depreciation and amortization | $ | 102,796 | $ | 90,524 | $ | 67,618 |
2017 | 2016 | 2015 | |||||||||
Segment income from operations: | |||||||||||
Medical | $ | 211,002 | $ | 185,448 | $ | 83,784 | |||||
Non-Medical | 11,335 | 1,513 | 7,289 | ||||||||
Total segment income from operations | 222,337 | 186,961 | 91,073 | ||||||||
Unallocated operating expenses | (82,898 | ) | (78,691 | ) | (77,927 | ) | |||||
Operating income | 139,439 | 108,270 | 13,146 | ||||||||
Unallocated expenses, net | (117,612 | ) | (107,085 | ) | (28,846 | ) | |||||
Income (loss) before benefit for income taxes | $ | 21,827 | $ | 1,185 | $ | (15,700 | ) |
December 29, 2017 | December 30, 2016 | ||||||
Long-lived tangible assets by geographic area: | |||||||
United States | $ | 252,767 | $ | 258,899 | |||
Rest of world | 117,608 | 113,143 | |||||
Total | $ | 370,375 | $ | 372,042 |
December 29, 2017 | December 30, 2016 | ||||||
Identifiable assets: | |||||||
Medical | $ | 2,687,227 | $ | 2,638,180 | |||
Non-Medical | 54,071 | 60,988 | |||||
Total reportable segments | 2,741,298 | 2,699,168 | |||||
Unallocated assets | 107,047 | 133,375 | |||||
Total assets | $ | 2,848,345 | $ | 2,832,543 |
2017 | 2016 | 2015 | |||||||||
Expenditures for tangible long-lived assets, excluding acquisitions: | |||||||||||
Medical | $ | 37,740 | $ | 44,670 | $ | 40,931 | |||||
Non-Medical | 661 | 1,451 | 600 | ||||||||
Total reportable segments | 38,401 | 46,121 | 41,531 | ||||||||
Unallocated long-lived tangible assets | 8,783 | 8,251 | 6,523 | ||||||||
Total expenditures | $ | 47,184 | $ | 54,372 | $ | 48,054 |
2017 | 2016 | 2015 | |||||||||
Sales by geographic area: | |||||||||||
United States | $ | 862,290 | $ | 805,742 | $ | 401,380 | |||||
Non-Domestic locations: | |||||||||||
Puerto Rico | 133,752 | 159,243 | 136,898 | ||||||||
Rest of world | 465,879 | 421,793 | 262,136 | ||||||||
Total sales | $ | 1,461,921 | $ | 1,386,778 | $ | 800,414 |
|
(in thousands, except per share data) | Fourth Quarter | Third Quarter | Second Quarter | First Quarter | |||||||||||
Fiscal Year 2017 | |||||||||||||||
Sales | $ | 390,481 | $ | 363,308 | $ | 362,719 | $ | 345,413 | |||||||
Gross profit | 104,818 | 98,235 | 99,272 | 91,226 | |||||||||||
Net income (loss) | 54,338 | 13,690 | 2,990 | (4,339 | ) | ||||||||||
EPS—basic | 1.71 | 0.43 | 0.10 | (0.14 | ) | ||||||||||
EPS—diluted | 1.68 | 0.43 | 0.09 | (0.14 | ) | ||||||||||
Fiscal Year 2016 | |||||||||||||||
Sales | $ | 359,591 | $ | 346,567 | $ | 348,382 | $ | 332,238 | |||||||
Gross profit | 92,891 | 97,909 | 96,031 | 91,468 | |||||||||||
Net income (loss) | 7,933 | 11,458 | (770 | ) | (12,660 | ) | |||||||||
EPS—basic | 0.26 | 0.37 | (0.03 | ) | (0.41 | ) | |||||||||
EPS—diluted | 0.25 | 0.37 | (0.03 | ) | (0.41 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|