| Debt
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
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 | |
Assets acquired | |||
Current assets | $ | 10,670 | |
Property, plant and equipment | 1,131 | ||
Amortizing intangible assets | 6,100 | ||
Goodwill | 8,296 | ||
Total assets acquired | 26,197 | ||
Liabilities assumed | |||
Current liabilities | 4,842 | ||
Deferred income taxes | 1,590 | ||
Total liabilities assumed | 6,432 | ||
Net assets acquired | $ | 19,765 | |
2015 | 2014 | ||||||
Sales | $ | 1,445,689 | $ | 1,441,782 | |||
Net income (loss) | 2,405 | (25,865 | ) | ||||
Earnings (loss) per share: | |||||||
Basic | $ | 0.08 | $ | (0.87 | ) | ||
Diluted | $ | 0.08 | $ | (0.87 | ) | ||
|
|||
2016 | 2015 | 2014 | |||||||||
Noncash investing and financing activities: | |||||||||||
Common stock contributed to 401(k) Plan | $ | — | $ | 3,920 | $ | 4,341 | |||||
Property, plant and equipment purchases included in accounts payable | 3,499 | 7,401 | 2,926 | ||||||||
Common stock issued in connection with Lake Region Medical acquisition | — | 245,368 | — | ||||||||
Replacement stock options issued in connection with Lake Region Medical acquisition | — | 4,508 | — | ||||||||
Purchase of non-controlling interests in subsidiaries included in accrued expenses | — | 6,818 | — | ||||||||
Cash paid during the year for: | |||||||||||
Interest | 106,475 | 13,057 | 3,521 | ||||||||
Income taxes | 7,263 | 6,312 | 13,565 | ||||||||
Acquisition of noncash assets | — | 2,013,604 | 22,434 | ||||||||
Liabilities assumed | — | 1,340,339 | 6,432 | ||||||||
|
|||
December 30, 2016 | January 1, 2016 | ||||||
Raw materials | $ | 100,738 | $ | 107,296 | |||
Work-in-process | 89,224 | 93,729 | |||||
Finished goods | 35,189 | 51,141 | |||||
Total | $ | 225,151 | $ | 252,166 | |||
|
|||
Asset | Business Segment | December 30, 2016 | January 1, 2016 | |||||||
Building and building improvements | Medical | $ | 794 | $ | 996 | |||||
|
|||
December 30, 2016 | January 1, 2016 | ||||||
Manufacturing machinery and equipment | $ | 332,886 | $ | 285,068 | |||
Buildings and building improvements | 132,277 | 130,184 | |||||
Information technology hardware and software | 52,467 | 43,947 | |||||
Leasehold improvements | 59,292 | 36,745 | |||||
Furniture and fixtures | 18,989 | 16,243 | |||||
Land and land improvements | 20,046 | 21,774 | |||||
Construction work in process | 32,252 | 76,835 | |||||
Other | 1,062 | 852 | |||||
649,271 | 611,648 | ||||||
Accumulated depreciation | (277,229 | ) | (232,156 | ) | |||
Total | $ | 372,042 | $ | 379,492 | |||
2016 | 2015 | 2014 | |||||||||
Depreciation expense | $ | 52,662 | $ | 27,136 | $ | 23,320 | |||||
|
|||
Gross Carrying Amount | Accumulated Amortization | Foreign Currency Translation | Net Carrying Amount | ||||||||||||
December 30, 2016 | |||||||||||||||
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 | |||||
January 1, 2016 | |||||||||||||||
Purchased technology and patents | $ | 255,776 | $ | (83,708 | ) | $ | 1,444 | $ | 173,512 | ||||||
Customer lists | 761,857 | (40,815 | ) | (986 | ) | 720,056 | |||||||||
Other | 4,534 | (4,946 | ) | 821 | 409 | ||||||||||
Total amortizing intangible assets | $ | 1,022,167 | $ | (129,469 | ) | $ | 1,279 | $ | 893,977 | ||||||
2016 | 2015 | 2014 | |||||||||
Cost of sales | $ | 16,769 | $ | 7,403 | $ | 6,201 | |||||
SG&A | 20,581 | 9,681 | 7,009 | ||||||||
RD&E | 512 | 412 | 667 | ||||||||
Total intangible asset amortization expense | $ | 37,862 | $ | 17,496 | $ | 13,877 | |||||
2017 | 2018 | 2019 | 2020 | 2021 | After 2021 | |||||||||||||
Amortization Expense | $ | 43,562 | 44,426 | 44,483 | 45,066 | 43,957 | 628,278 | |||||||||||
Trademarks and Tradenames | |||
January 1, 2016 | $ | 90,288 | |
December 30, 2016 | $ | 90,288 | |
Medical | Non- Medical | Total | |||||||||
January 1, 2016 | $ | 996,570 | $ | 17,000 | $ | 1,013,570 | |||||
Goodwill divested (Note 2) | (40,830 | ) | — | (40,830 | ) | ||||||
Purchase accounting adjustments (Note 2) | (1,118 | ) | — | (1,118 | ) | ||||||
Foreign currency translation | (4,296 | ) | — | (4,296 | ) | ||||||
December 30, 2016 | $ | 950,326 | $ | 17,000 | $ | 967,326 | |||||
|
|||
December 30, 2016 | January 1, 2016 | ||||||
Salaries and benefits | $ | 30,199 | $ | 37,579 | |||
Profit sharing and bonuses | 3,054 | 6,781 | |||||
Accrued interest | 6,838 | 9,378 | |||||
Purchase of non-controlling interest in subsidiaries | — | 6,818 | |||||
Severance, retention and change in control payments | 6,296 | 11,969 | |||||
Warranty and customer rebates | 8,146 | 7,205 | |||||
Other | 17,748 | 17,527 | |||||
Total | $ | 72,281 | $ | 97,257 | |||
|
|||
December 30, 2016 | January 1, 2016 | ||||||
Senior secured term loan A | $ | 356,250 | $ | 375,000 | |||
Senior secured term loan B | 1,014,750 | 1,025,000 | |||||
9.125% senior notes due 2023 | 360,000 | 360,000 | |||||
Revolving line of credit | 40,000 | — | |||||
Less unamortized discount on term loan B and debt issuance costs | (40,837 | ) | (45,947 | ) | |||
Total debt | 1,730,163 | 1,714,053 | |||||
Less current portion of long-term debt | 31,344 | 29,000 | |||||
Total long-term debt | $ | 1,698,819 | $ | 1,685,053 | |||
2017 | 2018 | 2019 | 2020 | 2021 | After 2021 | |||||||||||||
Future minimum principal payments | $ | 31,344 | 40,719 | 47,750 | 87,750 | 239,937 | 1,323,500 | |||||||||||
January 2, 2015 | $ | 2,200 | |
Financing costs deferred | 4,152 | ||
Write-off during the period | (907 | ) | |
Amortization during the period | (654 | ) | |
January 1, 2016 | 4,791 | ||
Amortization during the period | (991 | ) | |
December 30, 2016 | $ | 3,800 | |
Debt Issuance Costs | Unamortized Discount on TLB Facility | Total | |||||||||
January 2, 2015 | $ | 887 | $ | — | $ | 887 | |||||
Financing costs incurred | 41,781 | 10,250 | 52,031 | ||||||||
Write-off during the period | (732 | ) | — | (732 | ) | ||||||
Amortization during the period | (6,028 | ) | (211 | ) | (6,239 | ) | |||||
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 | |||||
Notional Amount | Start Date | End Date | Pay Fixed Rate | Receive Current Floating Rate | Fair Value | Balance Sheet Location | ||||||||||||
$ | 250,000 | Jul-16 | Jun-17 | 0.615 | % | 0.7561 | % | $ | 267 | Prepaid Expenses and Other Current Assets | ||||||||
$ | 200,000 | Jun-17 | Jun-20 | 1.1325 | % | N/A | $ | 3,215 | Other Assets | |||||||||
|
|||
2016 | 2015 | ||||||
Change in projected benefit obligation: | |||||||
Projected benefit obligation at beginning of year | $ | 7,992 | $ | 2,843 | |||
Projected benefit obligation acquired | — | 4,316 | |||||
Service cost | 431 | 439 | |||||
Interest cost | 174 | 165 | |||||
Plan participants’ contribution | 75 | 61 | |||||
Actuarial loss | 341 | 235 | |||||
Benefits transferred in, net | 84 | 258 | |||||
Foreign currency translation | (369 | ) | (325 | ) | |||
Projected benefit obligation at end of year | 8,728 | 7,992 | |||||
Change in fair value of plan assets: | |||||||
Fair value of plan assets at beginning of year | 871 | 437 | |||||
Employer contributions | 36 | 69 | |||||
Plan participants’ contributions | 75 | 61 | |||||
Actual loss on plan assets | (9 | ) | (39 | ) | |||
Benefits transferred in, net | 224 | 362 | |||||
Foreign currency translation | (25 | ) | (19 | ) | |||
Fair value of plan assets at end of year | 1,172 | 871 | |||||
Projected benefit obligation in excess of plan assets at end of year | $ | 7,556 | $ | 7,121 | |||
Defined benefit liability classified as other current liabilities | $ | 109 | $ | 46 | |||
Defined benefit liability classified as long-term liabilities | $ | 7,447 | $ | 7,075 | |||
Accumulated benefit obligation at end of year | $ | 7,115 | $ | 6,299 | |||
2016 | 2015 | ||||||
Net loss occurring during the year | $ | 368 | $ | 164 | |||
Amortization of losses | (62 | ) | (156 | ) | |||
Prior service cost | 1 | (1 | ) | ||||
Amortization of prior service cost | (11 | ) | (9 | ) | |||
Pre-tax adjustment (gain) loss | 296 | (2 | ) | ||||
Taxes | 283 | 22 | |||||
Net loss | $ | 579 | $ | 20 | |||
Amortization of net prior service cost | $ | 9 | |
Amortization of net loss | 61 | ||
2016 | 2015 | ||||||
Service cost | $ | 431 | $ | 439 | |||
Interest cost | 174 | 165 | |||||
Expected return on assets | (18 | ) | (11 | ) | |||
Recognized net actuarial loss | 72 | 164 | |||||
Net pension cost | $ | 659 | $ | 757 | |||
2016 | 2015 | 2014 | ||||||
Discount rate | 2.2 | % | 2.3 | % | 3.4 | % | ||
Salary growth | 2.9 | % | 3.0 | % | 3.1 | % | ||
Expected rate of return on assets | 2.0 | % | 2.3 | % | 2.5 | % | ||
2016 | 2015 | 2014 | ||||||
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 | % | ||
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 30, 2016 | |||||||||||||||
Insurance contract | $ | 1,172 | $ | — | $ | 1,172 | $ | — | |||||||
January 1, 2016 | |||||||||||||||
Insurance contract | $ | 871 | $ | — | $ | 871 | $ | — | |||||||
2017 | 2018 | 2019 | 2020 | 2021 | 2022-2026 | |||||||||||||
Estimated benefit payments | $ | 261 | 191 | 266 | 216 | 251 | 1,888 | |||||||||||
|
|||
• | Stock options: Holders of the Company’s stock option awards continued to hold stock options to purchase the same number of shares of Integer common stock at an adjusted exercise price and one new Nuvectra stock option for every three Integer stock options held as of the Record Date, which, in the aggregate, preserved the fair value of the overall awards granted. The adjusted exercise price for Integer stock options was equal to approximately 93% of the original exercise price. The stock option awards will continue to vest over their original vesting period. |
• | Restricted stock and restricted stock units: Holders of the Company’s restricted stock and restricted stock unit awards received one new share of Nuvectra restricted stock and restricted stock unit awards for every three Integer restricted stock and restricted stock unit awards held as of the Record Date. Integer restricted stock and restricted stock unit awards will continue to vest in accordance with their original performance metrics and over their original vesting period. |
2016 | 2015 | 2014 | |||||||||
Stock options | $ | 2,499 | $ | 2,708 | $ | 2,523 | |||||
Restricted stock and units | 5,909 | 6,668 | 6,417 | ||||||||
401(k) stock contribution | — | — | 4,246 | ||||||||
Total stock-based compensation expense | $ | 8,408 | $ | 9,376 | $ | 13,186 | |||||
Cost of sales | $ | 332 | $ | 795 | $ | 3,530 | |||||
Selling, general and administrative expenses | 6,246 | 7,510 | 7,923 | ||||||||
Research, development and engineering costs, net | 355 | 982 | 1,440 | ||||||||
Other operating expenses, net (Note 13) | 1,475 | 89 | 293 | ||||||||
Total stock-based compensation expense | $ | 8,408 | $ | 9,376 | $ | 13,186 | |||||
2016 | 2015 | 2014 | |||||||||
Weighted average grant date fair values: | |||||||||||
Restricted stock and restricted stock units | $ | 47.95 | $ | 49.84 | $ | 44.78 | |||||
Performance-based restricted stock units | 30.83 | 32.92 | 31.33 | ||||||||
2016 | 2015 | 2014 | |||||||||
Fair value of options granted: | $ | 8.52 | $ | 12.18 | $ | 16.43 | |||||
Assumptions: | |||||||||||
Expected life of option from grant date (in years) | 4.7 | 4.7 | 5.3 | ||||||||
Risk-free interest rate | 1.49 | % | 1.55 | % | 1.73 | % | |||||
Expected volatility | 27 | % | 26 | % | 39 | % | |||||
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 January 1, 2016 | 1,678,900 | $ | 28.32 | |||||||||
Granted | 316,678 | 42.82 | ||||||||||
Exercised | (130,459 | ) | 21.61 | |||||||||
Forfeited or expired | (125,147 | ) | 44.76 | |||||||||
Adjustment due to Spin-off | — | (2.02 | ) | |||||||||
Outstanding at December 30, 2016 | 1,739,972 | $ | 28.26 | 5.7 | $ | 11.0 | ||||||
Vested and expected to vest at December 30, 2016 | 1,723,137 | $ | 28.07 | 5.7 | $ | 11.0 | ||||||
Exercisable at December 30, 2016 | 1,484,481 | $ | 26.26 | 5.7 | $ | 10.3 | ||||||
2016 | 2015 | 2014 | |||||||||
Intrinsic value | $ | 690 | $ | 8,231 | $ | 7,997 | |||||
Cash received | 2,821 | 6,583 | 8,278 | ||||||||
Tax benefit realized | — | 1,954 | 1,704 | ||||||||
Time-Vested Restricted Stock Units and Awards | Weighted Average Grant Date Fair Value | |||||
Nonvested at January 1, 2016 | 39,235 | $ | 47.40 | |||
Granted | 52,697 | 47.95 | ||||
Vested | (40,304 | ) | 49.64 | |||
Forfeited | (12,234 | ) | 48.46 | |||
Nonvested at December 30, 2016 | 39,394 | $ | 45.51 | |||
Performance- Vested Restricted Stock Units and Awards | Weighted Average Grant Date Fair Value | |||||
Nonvested at January 1, 2016 | 577,825 | $ | 25.11 | |||
Granted | 163,651 | 30.83 | ||||
Vested | (254,340 | ) | 16.19 | |||
Forfeited | (130,550 | ) | 31.16 | |||
Nonvested at December 30, 2016 | 356,586 | $ | 31.87 | |||
|
|||
2016 | 2015 | 2014 | |||||||||
Research, development and engineering costs | $ | 61,175 | $ | 59,767 | $ | 58,974 | |||||
Less: cost reimbursements | (6,174 | ) | (6,772 | ) | (9,129 | ) | |||||
Total research, development and engineering costs, net | $ | 55,001 | $ | 52,995 | $ | 49,845 | |||||
|
|||
2016 | 2015 | 2014 | |||||||||
2014 investments in capacity and capabilities | $ | 17,159 | $ | 23,037 | $ | 8,925 | |||||
Orthopedic facilities optimization | 747 | 1,395 | 1,317 | ||||||||
Lake Region Medical consolidations | 8,584 | 1,961 | — | ||||||||
Acquisition and integration costs | 28,316 | 33,449 | 3 | ||||||||
Asset dispositions, severance and other | 6,931 | 6,622 | 4,106 | ||||||||
2013 operating unit realignment | — | — | 1,017 | ||||||||
Other consolidation and optimization income | — | — | (71 | ) | |||||||
Total other operating expenses, net | $ | 61,737 | $ | 66,464 | $ | 15,297 | |||||
• | Functions performed at the Company’s facility in Plymouth, MN to manufacture catheters and introducers will transfer into the Company’s existing facility in Tijuana, Mexico. This initiative is expected to be substantially completed by the first half of 2017 and is dependent upon the Company’s customers’ validation and qualification of the transferred products as well as regulatory approvals worldwide. |
• | Functions performed at the Company’s facilities in Beaverton, OR and Raynham, MA to manufacture products for the portable medical market transferred to a new facility in Tijuana, Mexico. Products manufactured at the Beaverton facility, which do not serve the portable medical market, were transferred to the Company’s Raynham facility. This initiative was substantially completed during the first half of 2016. The final closure of the Beaverton, OR site occurred in the fourth quarter of 2016. |
• | The design engineering responsibilities previously performed at the Company’s Cleveland, OH facility were transferred to the Company’s facilities in Minnesota in 2015. |
• | The realignment of the Company’s commercial sales operations was completed in 2015. |
• | Severance and retention: $6.0 million - $7.0 million; |
• | Accelerated depreciation and asset write-offs: $3.0 million - $3.0 million; and |
• | Other: $41.0 million - $45.0 million |
Severance and Retention | Accelerated Depreciation/ Asset Write-offs | Other | Total | ||||||||||||
January 1, 2016 | $ | 1,429 | $ | — | $ | 1,595 | $ | 3,024 | |||||||
Restructuring charges | 397 | 2,451 | 14,311 | 17,159 | |||||||||||
Write-offs | — | (2,451 | ) | — | (2,451 | ) | |||||||||
Cash payments | (1,760 | ) | — | (15,906 | ) | (17,666 | ) | ||||||||
December 30, 2016 | $ | 66 | $ | — | $ | — | $ | 66 | |||||||
• | Severance and retention: approximately $11.0 million; |
• | Accelerated depreciation and asset write-offs: approximately $13.0 million; and |
• | Other: $21.0 million - $24.0 million |
Severance and Retention | Accelerated Depreciation/ Asset Write-offs | Other | Total | ||||||||||||
January 1, 2016 | $ | — | $ | — | $ | — | $ | — | |||||||
Restructuring charges | — | 202 | 545 | 747 | |||||||||||
Write-offs | — | (202 | ) | — | (202 | ) | |||||||||
Cash payments | — | — | (545 | ) | (545 | ) | |||||||||
December 30, 2016 | $ | — | $ | — | $ | — | $ | — | |||||||
• | Severance and retention: $8.0 million - $10.0 million; |
• | Accelerated depreciation and asset write offs: approximately $1.0 million - $2.0 million; and |
• | Other: $11.0 million - $13.0 million |
Severance and Retention | Accelerated Depreciation/ Asset Write-offs | Other | Total | ||||||||||||
January 1, 2016 | $ | 3,667 | $ | — | $ | 596 | $ | 4,263 | |||||||
Restructuring charges | 740 | 1,398 | 6,446 | 8,584 | |||||||||||
Write-offs | — | (1,398 | ) | — | (1,398 | ) | |||||||||
Cash payments | (3,678 | ) | — | (6,640 | ) | (10,318 | ) | ||||||||
December 30, 2016 | $ | 729 | $ | — | $ | 402 | $ | 1,131 | |||||||
|
|||
2016 | 2015 | 2014 | |||||||||
U.S. | $ | (52,446 | ) | $ | (42,166 | ) | $ | 56,801 | |||
International | 53,631 | 26,466 | 19,778 | ||||||||
Total income (loss) before provision (benefit) for income taxes | $ | 1,185 | $ | (15,700 | ) | $ | 76,579 | ||||
2016 | 2015 | 2014 | |||||||||
Current: | |||||||||||
Federal | $ | (8,327 | ) | $ | (3,753 | ) | $ | 16,293 | |||
State | 149 | (367 | ) | 1,299 | |||||||
International | 10,752 | 6,312 | 2,998 | ||||||||
2,574 | 2,192 | 20,590 | |||||||||
Deferred: | |||||||||||
Federal | (4,952 | ) | (8,144 | ) | 1,211 | ||||||
State | (638 | ) | (880 | ) | (310 | ) | |||||
International | (1,760 | ) | (1,274 | ) | (370 | ) | |||||
(7,350 | ) | (10,298 | ) | 531 | |||||||
Total provision (benefit) for income taxes | $ | (4,776 | ) | $ | (8,106 | ) | $ | 21,121 | |||
2016 | 2015 | 2014 | |||||||||||||||
Statutory rate | $ | 415 | 35.0 | % | $ | (5,495 | ) | 35.0 | % | $ | 26,803 | 35.0 | % | ||||
Federal tax credits | (1,792 | ) | (151.2 | ) | (1,850 | ) | 11.8 | (1,600 | ) | (2.1 | ) | ||||||
Foreign rate differential | (7,086 | ) | (598.0 | ) | (3,180 | ) | 20.2 | (3,276 | ) | (4.3 | ) | ||||||
Uncertain tax positions | 1,724 | 145.5 | (531 | ) | 3.4 | 412 | 0.6 | ||||||||||
State taxes, net of federal benefit | (1,068 | ) | (90.1 | ) | (1,490 | ) | 9.5 | 507 | 0.7 | ||||||||
Change in foreign tax rates | (270 | ) | (22.8 | ) | (91 | ) | 0.6 | (446 | ) | (0.6 | ) | ||||||
Non-deductible transaction costs | 1,012 | 85.4 | 4,867 | (31.0 | ) | — | — | ||||||||||
Valuation allowance | 1,340 | 113.1 | 626 | (4.0 | ) | (299 | ) | (0.4 | ) | ||||||||
Change in tax law (Internal Revenue Code §987) | 2,630 | 221.9 | — | — | — | — | |||||||||||
Other | (1,681 | ) | (141.8 | ) | (962 | ) | 6.1 | (980 | ) | (1.3 | ) | ||||||
Effective tax rate | $ | (4,776 | ) | 403.0 | % | $ | (8,106 | ) | 51.6 | % | $ | 21,121 | 27.6 | % | |||
December 30, 2016 | January 1, 2016 | ||||||
Net operating loss carryforwards | $ | 154,706 | $ | 153,949 | |||
Tax credit carryforwards | 24,646 | 22,196 | |||||
Inventories | 7,524 | 6,543 | |||||
Accrued expenses | 5,724 | 13,138 | |||||
Stock-based compensation | 10,614 | 9,512 | |||||
Other | 936 | 38 | |||||
Gross deferred tax assets | 204,150 | 205,376 | |||||
Less valuation allowance | (35,391 | ) | (39,171 | ) | |||
Net deferred tax assets | 168,759 | 166,205 | |||||
Property, plant and equipment | (33,069 | ) | (32,772 | ) | |||
Intangible assets | (337,722 | ) | (347,896 | ) | |||
Convertible subordinated notes | (2,577 | ) | (3,754 | ) | |||
Gross deferred tax liabilities | (373,368 | ) | (384,422 | ) | |||
Net deferred tax liability | $ | (204,609 | ) | $ | (218,217 | ) | |
Presented as follows: | |||||||
Noncurrent deferred tax asset | $ | 3,970 | $ | 3,587 | |||
Noncurrent deferred tax liability | (208,579 | ) | (221,804 | ) | |||
Net deferred tax liability | $ | (204,609 | ) | $ | (218,217 | ) | |
Jurisdiction | Tax Attribute | Amount (in millions) | Begin to Expire | |||||
Federal | Net Operating Loss | $ | 388.6 | 2019 | ||||
International | Net Operating Loss | 43.0 | 2017 | |||||
State | Net Operating Loss | 276.4 | 2017 | |||||
Federal | Foreign Tax Credit | 17.0 | 2019 | |||||
U.S. and State | R&D Tax Credit | 4.9 | 2018 | |||||
State | Investment Tax Credit | 6.0 | 2016 | |||||
2016 | 2015 | 2014 | |||||||||
Balance, beginning of year | $ | 9,271 | $ | 2,411 | $ | 1,858 | |||||
Reductions (additions) relating to business combinations | (400 | ) | 7,443 | — | |||||||
Additions based upon tax positions related to the current year | 1,450 | 274 | 268 | ||||||||
Additions related to prior period tax positions | 240 | 163 | 510 | ||||||||
Reductions relating to settlements with tax authorities | — | (550 | ) | (225 | ) | ||||||
Reductions as a result of a lapse of applicable statute of limitations | — | (470 | ) | — | |||||||
Balance, end of year | $ | 10,561 | $ | 9,271 | $ | 2,411 | |||||
|
|||
2016 | 2015 | ||||||
Beginning balance | $ | 3,316 | $ | 660 | |||
Provision for warranty reserve | 3,238 | 1,274 | |||||
Liabilities assumed from acquisition | — | 2,521 | |||||
Warranty claims paid | (2,643 | ) | (1,139 | ) | |||
Ending balance | $ | 3,911 | $ | 3,316 | |||
2016 | 2015 | 2014 | |||||||||
Operating lease expense | $ | 15,357 | $ | 6,516 | $ | 4,281 | |||||
2017 | 2018 | 2019 | 2020 | 2021 | After 2021 | |||||||||||||
Future minimum lease payments | $ | 13,486 | 12,235 | 11,105 | 8,810 | 7,826 | 23,838 | |||||||||||
2016 | 2015 | 2014 | |||||||||
Increase (reduction) in Cost of Sales | $ | 3,516 | $ | 1,948 | $ | (168 | ) | ||||
Ineffective portion of change in fair value | — | — | — | ||||||||
Aggregate Notional Amount | Start Date | End Date | $/Peso | Fair Value | Balance Sheet Location | ||||||||||
$ | 24,654 | Jan 2017 | Dec 2017 | 0.0514 | $ | (2,063 | ) | Accrued Expenses | |||||||
|
|||
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 liability 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 | ) | ||||||
Defined Benefit Plan Liability | Cash Flow Hedges | Foreign Currency Translation Adjustment | Total Pre-Tax Amount | Tax | Net-of-Tax Amount | ||||||||||||||||||
January 2, 2015 | $ | (1,181 | ) | $ | (2,558 | ) | $ | 11,450 | $ | 7,711 | $ | 1,412 | $ | 9,123 | |||||||||
Unrealized loss on cash flow hedges | — | (4,413 | ) | — | (4,413 | ) | 1,545 | (2,868 | ) | ||||||||||||||
Realized loss on foreign currency hedges | — | 1,948 | — | 1,948 | (682 | ) | 1,266 | ||||||||||||||||
Realized loss on interest rate swap hedges | — | 2,631 | — | 2,631 | (921 | ) | 1,710 | ||||||||||||||||
Net defined benefit plan liability adjustments | 2 | — | — | 2 | (22 | ) | (20 | ) | |||||||||||||||
Foreign currency translation loss | — | — | (7,841 | ) | (7,841 | ) | — | (7,841 | ) | ||||||||||||||
January 1, 2016 | $ | (1,179 | ) | $ | (2,392 | ) | $ | 3,609 | $ | 38 | $ | 1,332 | $ | 1,370 | |||||||||
|
|||
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 30, 2016 | |||||||||||||||
Assets | |||||||||||||||
Interest rate swaps (Note 9) | $ | 3,482 | $ | — | $ | 3,482 | $ | — | |||||||
Liabilities | |||||||||||||||
Foreign currency contracts (Note 15) | $ | 2,063 | $ | — | $ | 2,063 | $ | — | |||||||
January 1, 2016 | |||||||||||||||
Liabilities | |||||||||||||||
Foreign currency contracts | $ | 307 | $ | — | $ | 307 | $ | — | |||||||
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 30, 2016 | |||||||||||||||
Assets | |||||||||||||||
Cost method investment | $ | 430 | $ | — | $ | 430 | $ | — | |||||||
Assets Held for Sale (Note 5) | 794 | — | 794 | — | |||||||||||
January 1, 2016 | |||||||||||||||
Assets | |||||||||||||||
Cost method investment | $ | 1,100 | $ | — | $ | 1,100 | $ | — | |||||||
|
|||
2016 | 2015 | 2014 | |||||||||
Segment sales by product line: | |||||||||||
Medical | |||||||||||
Cardio & Vascular | $ | 568,510 | $ | 143,260 | $ | 58,770 | |||||
Cardiac & Neuromodulation | 389,403 | 356,064 | 330,921 | ||||||||
Advanced Surgical, Orthopedics & Portable Medical | 392,778 | 243,385 | 216,339 | ||||||||
Elimination of interproduct line sales | (5,592 | ) | (1,744 | ) | — | ||||||
Total Medical | 1,345,099 | 740,965 | 606,030 | ||||||||
Non-Medical | 41,679 | 59,449 | 81,757 | ||||||||
Total sales | $ | 1,386,778 | $ | 800,414 | $ | 687,787 | |||||
2016 | 2015 | 2014 | |||||||||
Segment income from operations: | |||||||||||
Medical | $ | 185,448 | $ | 83,784 | $ | 91,677 | |||||
Non-Medical | 1,513 | 7,289 | 20,799 | ||||||||
Total segment income from operations | 186,961 | 91,073 | 112,476 | ||||||||
Unallocated operating expenses | (78,691 | ) | (77,927 | ) | (36,822 | ) | |||||
Operating income | 108,270 | 13,146 | 75,654 | ||||||||
Unallocated expenses, net | (107,085 | ) | (28,846 | ) | 925 | ||||||
Income (loss) before provision (benefit) for income taxes | $ | 1,185 | $ | (15,700 | ) | $ | 76,579 | ||||
2016 | 2015 | 2014 | |||||||||
Segment depreciation and amortization: | |||||||||||
Medical | $ | 83,184 | $ | 61,618 | $ | 31,346 | |||||
Non-Medical | 2,346 | 2,503 | 2,661 | ||||||||
Total depreciation and amortization included in segment income from operations | 85,530 | 64,121 | 34,007 | ||||||||
Unallocated depreciation and amortization | 4,994 | 3,497 | 3,450 | ||||||||
Total depreciation and amortization | $ | 90,524 | $ | 67,618 | $ | 37,457 | |||||
2016 | 2015 | 2014 | |||||||||
Expenditures for tangible long-lived assets, excluding acquisitions: | |||||||||||
Medical | $ | 44,670 | $ | 40,931 | $ | 19,838 | |||||
Non-Medical | 1,451 | 600 | 621 | ||||||||
Total reportable segments | 46,121 | 41,531 | 20,459 | ||||||||
Unallocated long-lived tangible assets | 8,251 | 6,523 | 5,187 | ||||||||
Total expenditures | $ | 54,372 | $ | 48,054 | $ | 25,646 | |||||
2016 | 2015 | 2014 | |||||||||
Sales by geographic area: | |||||||||||
United States | $ | 805,742 | $ | 401,380 | $ | 312,539 | |||||
Non-Domestic locations: | |||||||||||
Puerto Rico | 159,243 | 136,898 | 127,702 | ||||||||
Belgium | 69,149 | 62,546 | 65,308 | ||||||||
Rest of world | 352,644 | 199,590 | 182,238 | ||||||||
Total sales | $ | 1,386,778 | $ | 800,414 | $ | 687,787 | |||||
December 30, 2016 | January 1, 2016 | January 2, 2015 | |||||||||
Identifiable assets: | |||||||||||
Medical | $ | 2,638,180 | $ | 2,766,421 | $ | 763,905 | |||||
Non-Medical | 60,988 | 66,492 | 73,849 | ||||||||
Total reportable segments | 2,699,168 | 2,832,913 | 837,754 | ||||||||
Unallocated assets | 133,375 | 149,223 | 117,368 | ||||||||
Total assets | $ | 2,832,543 | $ | 2,982,136 | $ | 955,122 | |||||
December 30, 2016 | January 1, 2016 | January 2, 2015 | |||||||||
Long-lived tangible assets by geographic area: | |||||||||||
United States | $ | 258,899 | $ | 264,556 | $ | 113,851 | |||||
Rest of world | 113,143 | 114,936 | 31,074 | ||||||||
Total | $ | 372,042 | $ | 379,492 | $ | 144,925 | |||||
Sales | Accounts Receivable | |||||||||||||
2016 | 2015 | 2014 | December 30, 2016 | January 1, 2016 | ||||||||||
Customer A | 18 | % | 17 | % | 18 | % | 7 | % | 8 | % | ||||
Customer B | 17 | % | 18 | % | 18 | % | 20 | % | 23 | % | ||||
Customer C | 12 | % | 12 | % | 12 | % | 4 | % | 6 | % | ||||
Customer D | 9 | % | 5 | % | 5 | % | 14 | % | 7 | % | ||||
56 | % | 52 | % | 53 | % | 45 | % | 44 | % | |||||
|
|||
(in thousands, except per share data) | Fourth Quarter | Third Quarter | Second Quarter | First Quarter | |||||||||||
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 | ) | |||||||||
Fiscal Year 2015 | |||||||||||||||
Sales | $ | 317,567 | $ | 146,637 | $ | 174,890 | $ | 161,320 | |||||||
Gross profit | 73,140 | 51,646 | 57,951 | 52,398 | |||||||||||
Net income (loss) | (24,907 | ) | 22 | 9,283 | 8,008 | ||||||||||
EPS—basic | (0.85 | ) | — | 0.36 | 0.32 | ||||||||||
EPS—diluted | (0.85 | ) | — | 0.35 | 0.31 | ||||||||||
|
|||
(in thousands) | 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 30, 2016 | ||||||||||||||||||||
Allowance for doubtful accounts | $ | 954 | $ | 140 | $ | 245 | (4) | $ | (597 | ) | (2) | $ | 742 | |||||||
Valuation allowance for deferred income 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 income tax assets | $ | 10,709 | $ | 788 | (1) | $ | 27,836 | (3)(4) | $ | (162 | ) | (5) | $ | 39,171 | ||||||
January 2, 2015 | ||||||||||||||||||||
Allowance for doubtful accounts | $ | 2,001 | $ | 98 | $ | 14 | (3)(4) | $ | (702 | ) | (2) | $ | 1,411 | |||||||
Valuation allowance for deferred income tax assets | $ | 11,661 | $ | (729 | ) | (1) | $ | — | $ | (223 | ) | (1)(5) | $ | 10,709 | ||||||
(1) | Valuation allowance recorded in the provision for income taxes for certain net operating losses and tax credits. The net decrease in allowance in 2014 primarily relates to the use of net operating loss carryforwards. |
(2) | Accounts written off. |
(3) | Balance recorded as a part of our 2015 acquisition of Lake Region Medical and our 2014 acquisition of Centro de Construcción de Cardioestimuladores del Uruguay. 2016 amount represents measurement-period adjustments related to the acquisition of Lake Region Medical. |
(4) | Includes foreign currency translation effect. |
(5) | Primarily relates to return to provision adjustments for prior years. |
|
|||
|
|||
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 | |
Assets acquired | |||
Current assets | $ | 10,670 | |
Property, plant and equipment | 1,131 | ||
Amortizing intangible assets | 6,100 | ||
Goodwill | 8,296 | ||
Total assets acquired | 26,197 | ||
Liabilities assumed | |||
Current liabilities | 4,842 | ||
Deferred income taxes | 1,590 | ||
Total liabilities assumed | 6,432 | ||
Net assets acquired | $ | 19,765 | |
2015 | 2014 | ||||||
Sales | $ | 1,445,689 | $ | 1,441,782 | |||
Net income (loss) | 2,405 | (25,865 | ) | ||||
Earnings (loss) per share: | |||||||
Basic | $ | 0.08 | $ | (0.87 | ) | ||
Diluted | $ | 0.08 | $ | (0.87 | ) | ||
|
|||
2016 | 2015 | 2014 | |||||||||
Noncash investing and financing activities: | |||||||||||
Common stock contributed to 401(k) Plan | $ | — | $ | 3,920 | $ | 4,341 | |||||
Property, plant and equipment purchases included in accounts payable | 3,499 | 7,401 | 2,926 | ||||||||
Common stock issued in connection with Lake Region Medical acquisition | — | 245,368 | — | ||||||||
Replacement stock options issued in connection with Lake Region Medical acquisition | — | 4,508 | — | ||||||||
Purchase of non-controlling interests in subsidiaries included in accrued expenses | — | 6,818 | — | ||||||||
Cash paid during the year for: | |||||||||||
Interest | 106,475 | 13,057 | 3,521 | ||||||||
Income taxes | 7,263 | 6,312 | 13,565 | ||||||||
Acquisition of noncash assets | — | 2,013,604 | 22,434 | ||||||||
Liabilities assumed | — | 1,340,339 | 6,432 | ||||||||
|
|||
December 30, 2016 | January 1, 2016 | ||||||
Raw materials | $ | 100,738 | $ | 107,296 | |||
Work-in-process | 89,224 | 93,729 | |||||
Finished goods | 35,189 | 51,141 | |||||
Total | $ | 225,151 | $ | 252,166 | |||
|
|||
Asset | Business Segment | December 30, 2016 | January 1, 2016 | |||||||
Building and building improvements | Medical | $ | 794 | $ | 996 | |||||
|
|||
December 30, 2016 | January 1, 2016 | ||||||
Manufacturing machinery and equipment | $ | 332,886 | $ | 285,068 | |||
Buildings and building improvements | 132,277 | 130,184 | |||||
Information technology hardware and software | 52,467 | 43,947 | |||||
Leasehold improvements | 59,292 | 36,745 | |||||
Furniture and fixtures | 18,989 | 16,243 | |||||
Land and land improvements | 20,046 | 21,774 | |||||
Construction work in process | 32,252 | 76,835 | |||||
Other | 1,062 | 852 | |||||
649,271 | 611,648 | ||||||
Accumulated depreciation | (277,229 | ) | (232,156 | ) | |||
Total | $ | 372,042 | $ | 379,492 | |||
2016 | 2015 | 2014 | |||||||||
Depreciation expense | $ | 52,662 | $ | 27,136 | $ | 23,320 | |||||
|
|||
Gross Carrying Amount | Accumulated Amortization | Foreign Currency Translation | Net Carrying Amount | ||||||||||||
December 30, 2016 | |||||||||||||||
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 | |||||
January 1, 2016 | |||||||||||||||
Purchased technology and patents | $ | 255,776 | $ | (83,708 | ) | $ | 1,444 | $ | 173,512 | ||||||
Customer lists | 761,857 | (40,815 | ) | (986 | ) | 720,056 | |||||||||
Other | 4,534 | (4,946 | ) | 821 | 409 | ||||||||||
Total amortizing intangible assets | $ | 1,022,167 | $ | (129,469 | ) | $ | 1,279 | $ | 893,977 | ||||||
2016 | 2015 | 2014 | |||||||||
Cost of sales | $ | 16,769 | $ | 7,403 | $ | 6,201 | |||||
SG&A | 20,581 | 9,681 | 7,009 | ||||||||
RD&E | 512 | 412 | 667 | ||||||||
Total intangible asset amortization expense | $ | 37,862 | $ | 17,496 | $ | 13,877 | |||||
2017 | 2018 | 2019 | 2020 | 2021 | After 2021 | |||||||||||||
Amortization Expense | $ | 43,562 | 44,426 | 44,483 | 45,066 | 43,957 | 628,278 | |||||||||||
Trademarks and Tradenames | |||
January 1, 2016 | $ | 90,288 | |
December 30, 2016 | $ | 90,288 | |
Medical | Non- Medical | Total | |||||||||
January 1, 2016 | $ | 996,570 | $ | 17,000 | $ | 1,013,570 | |||||
Goodwill divested (Note 2) | (40,830 | ) | — | (40,830 | ) | ||||||
Purchase accounting adjustments (Note 2) | (1,118 | ) | — | (1,118 | ) | ||||||
Foreign currency translation | (4,296 | ) | — | (4,296 | ) | ||||||
December 30, 2016 | $ | 950,326 | $ | 17,000 | $ | 967,326 | |||||
|
|||
December 30, 2016 | January 1, 2016 | ||||||
Salaries and benefits | $ | 30,199 | $ | 37,579 | |||
Profit sharing and bonuses | 3,054 | 6,781 | |||||
Accrued interest | 6,838 | 9,378 | |||||
Purchase of non-controlling interest in subsidiaries | — | 6,818 | |||||
Severance, retention and change in control payments | 6,296 | 11,969 | |||||
Warranty and customer rebates | 8,146 | 7,205 | |||||
Other | 17,748 | 17,527 | |||||
Total | $ | 72,281 | $ | 97,257 | |||
|
|||
December 30, 2016 | January 1, 2016 | ||||||
Senior secured term loan A | $ | 356,250 | $ | 375,000 | |||
Senior secured term loan B | 1,014,750 | 1,025,000 | |||||
9.125% senior notes due 2023 | 360,000 | 360,000 | |||||
Revolving line of credit | 40,000 | — | |||||
Less unamortized discount on term loan B and debt issuance costs | (40,837 | ) | (45,947 | ) | |||
Total debt | 1,730,163 | 1,714,053 | |||||
Less current portion of long-term debt | 31,344 | 29,000 | |||||
Total long-term debt | $ | 1,698,819 | $ | 1,685,053 | |||
2017 | 2018 | 2019 | 2020 | 2021 | After 2021 | |||||||||||||
Future minimum principal payments | $ | 31,344 | 40,719 | 47,750 | 87,750 | 239,937 | 1,323,500 | |||||||||||
January 2, 2015 | $ | 2,200 | |
Financing costs deferred | 4,152 | ||
Write-off during the period | (907 | ) | |
Amortization during the period | (654 | ) | |
January 1, 2016 | 4,791 | ||
Amortization during the period | (991 | ) | |
December 30, 2016 | $ | 3,800 | |
Debt Issuance Costs | Unamortized Discount on TLB Facility | Total | |||||||||
January 2, 2015 | $ | 887 | $ | — | $ | 887 | |||||
Financing costs incurred | 41,781 | 10,250 | 52,031 | ||||||||
Write-off during the period | (732 | ) | — | (732 | ) | ||||||
Amortization during the period | (6,028 | ) | (211 | ) | (6,239 | ) | |||||
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 | |||||
Notional Amount | Start Date | End Date | Pay Fixed Rate | Receive Current Floating Rate | Fair Value | Balance Sheet Location | ||||||||||||
$ | 250,000 | Jul-16 | Jun-17 | 0.615 | % | 0.7561 | % | $ | 267 | Prepaid Expenses and Other Current Assets | ||||||||
$ | 200,000 | Jun-17 | Jun-20 | 1.1325 | % | N/A | $ | 3,215 | Other Assets | |||||||||
|
|||
2016 | 2015 | ||||||
Change in projected benefit obligation: | |||||||
Projected benefit obligation at beginning of year | $ | 7,992 | $ | 2,843 | |||
Projected benefit obligation acquired | — | 4,316 | |||||
Service cost | 431 | 439 | |||||
Interest cost | 174 | 165 | |||||
Plan participants’ contribution | 75 | 61 | |||||
Actuarial loss | 341 | 235 | |||||
Benefits transferred in, net | 84 | 258 | |||||
Foreign currency translation | (369 | ) | (325 | ) | |||
Projected benefit obligation at end of year | 8,728 | 7,992 | |||||
Change in fair value of plan assets: | |||||||
Fair value of plan assets at beginning of year | 871 | 437 | |||||
Employer contributions | 36 | 69 | |||||
Plan participants’ contributions | 75 | 61 | |||||
Actual loss on plan assets | (9 | ) | (39 | ) | |||
Benefits transferred in, net | 224 | 362 | |||||
Foreign currency translation | (25 | ) | (19 | ) | |||
Fair value of plan assets at end of year | 1,172 | 871 | |||||
Projected benefit obligation in excess of plan assets at end of year | $ | 7,556 | $ | 7,121 | |||
Defined benefit liability classified as other current liabilities | $ | 109 | $ | 46 | |||
Defined benefit liability classified as long-term liabilities | $ | 7,447 | $ | 7,075 | |||
Accumulated benefit obligation at end of year | $ | 7,115 | $ | 6,299 | |||
2016 | 2015 | ||||||
Net loss occurring during the year | $ | 368 | $ | 164 | |||
Amortization of losses | (62 | ) | (156 | ) | |||
Prior service cost | 1 | (1 | ) | ||||
Amortization of prior service cost | (11 | ) | (9 | ) | |||
Pre-tax adjustment (gain) loss | 296 | (2 | ) | ||||
Taxes | 283 | 22 | |||||
Net loss | $ | 579 | $ | 20 | |||
Amortization of net prior service cost | $ | 9 | |
Amortization of net loss | 61 | ||
2016 | 2015 | ||||||
Service cost | $ | 431 | $ | 439 | |||
Interest cost | 174 | 165 | |||||
Expected return on assets | (18 | ) | (11 | ) | |||
Recognized net actuarial loss | 72 | 164 | |||||
Net pension cost | $ | 659 | $ | 757 | |||
2016 | 2015 | 2014 | ||||||
Discount rate | 2.2 | % | 2.3 | % | 3.4 | % | ||
Salary growth | 2.9 | % | 3.0 | % | 3.1 | % | ||
Expected rate of return on assets | 2.0 | % | 2.3 | % | 2.5 | % | ||
2016 | 2015 | 2014 | ||||||
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 | % | ||
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 30, 2016 | |||||||||||||||
Insurance contract | $ | 1,172 | $ | — | $ | 1,172 | $ | — | |||||||
January 1, 2016 | |||||||||||||||
Insurance contract | $ | 871 | $ | — | $ | 871 | $ | — | |||||||
2017 | 2018 | 2019 | 2020 | 2021 | 2022-2026 | |||||||||||||
Estimated benefit payments | $ | 261 | 191 | 266 | 216 | 251 | 1,888 | |||||||||||
|
|||
2016 | 2015 | 2014 | |||||||||
Stock options | $ | 2,499 | $ | 2,708 | $ | 2,523 | |||||
Restricted stock and units | 5,909 | 6,668 | 6,417 | ||||||||
401(k) stock contribution | — | — | 4,246 | ||||||||
Total stock-based compensation expense | $ | 8,408 | $ | 9,376 | $ | 13,186 | |||||
Cost of sales | $ | 332 | $ | 795 | $ | 3,530 | |||||
Selling, general and administrative expenses | 6,246 | 7,510 | 7,923 | ||||||||
Research, development and engineering costs, net | 355 | 982 | 1,440 | ||||||||
Other operating expenses, net (Note 13) | 1,475 | 89 | 293 | ||||||||
Total stock-based compensation expense | $ | 8,408 | $ | 9,376 | $ | 13,186 | |||||
2016 | 2015 | 2014 | |||||||||
Weighted average grant date fair values: | |||||||||||
Restricted stock and restricted stock units | $ | 47.95 | $ | 49.84 | $ | 44.78 | |||||
Performance-based restricted stock units | 30.83 | 32.92 | 31.33 | ||||||||
2016 | 2015 | 2014 | |||||||||
Fair value of options granted: | $ | 8.52 | $ | 12.18 | $ | 16.43 | |||||
Assumptions: | |||||||||||
Expected life of option from grant date (in years) | 4.7 | 4.7 | 5.3 | ||||||||
Risk-free interest rate | 1.49 | % | 1.55 | % | 1.73 | % | |||||
Expected volatility | 27 | % | 26 | % | 39 | % | |||||
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 January 1, 2016 | 1,678,900 | $ | 28.32 | |||||||||
Granted | 316,678 | 42.82 | ||||||||||
Exercised | (130,459 | ) | 21.61 | |||||||||
Forfeited or expired | (125,147 | ) | 44.76 | |||||||||
Adjustment due to Spin-off | — | (2.02 | ) | |||||||||
Outstanding at December 30, 2016 | 1,739,972 | $ | 28.26 | 5.7 | $ | 11.0 | ||||||
Vested and expected to vest at December 30, 2016 | 1,723,137 | $ | 28.07 | 5.7 | $ | 11.0 | ||||||
Exercisable at December 30, 2016 | 1,484,481 | $ | 26.26 | 5.7 | $ | 10.3 | ||||||
2016 | 2015 | 2014 | |||||||||
Intrinsic value | $ | 690 | $ | 8,231 | $ | 7,997 | |||||
Cash received | 2,821 | 6,583 | 8,278 | ||||||||
Tax benefit realized | — | 1,954 | 1,704 | ||||||||
Time-Vested Restricted Stock Units and Awards | Weighted Average Grant Date Fair Value | |||||
Nonvested at January 1, 2016 | 39,235 | $ | 47.40 | |||
Granted | 52,697 | 47.95 | ||||
Vested | (40,304 | ) | 49.64 | |||
Forfeited | (12,234 | ) | 48.46 | |||
Nonvested at December 30, 2016 | 39,394 | $ | 45.51 | |||
Performance- Vested Restricted Stock Units and Awards | Weighted Average Grant Date Fair Value | |||||
Nonvested at January 1, 2016 | 577,825 | $ | 25.11 | |||
Granted | 163,651 | 30.83 | ||||
Vested | (254,340 | ) | 16.19 | |||
Forfeited | (130,550 | ) | 31.16 | |||
Nonvested at December 30, 2016 | 356,586 | $ | 31.87 | |||
|
|||
2016 | 2015 | 2014 | |||||||||
Research, development and engineering costs | $ | 61,175 | $ | 59,767 | $ | 58,974 | |||||
Less: cost reimbursements | (6,174 | ) | (6,772 | ) | (9,129 | ) | |||||
Total research, development and engineering costs, net | $ | 55,001 | $ | 52,995 | $ | 49,845 | |||||
|
|||
2016 | 2015 | 2014 | |||||||||
2014 investments in capacity and capabilities | $ | 17,159 | $ | 23,037 | $ | 8,925 | |||||
Orthopedic facilities optimization | 747 | 1,395 | 1,317 | ||||||||
Lake Region Medical consolidations | 8,584 | 1,961 | — | ||||||||
Acquisition and integration costs | 28,316 | 33,449 | 3 | ||||||||
Asset dispositions, severance and other | 6,931 | 6,622 | 4,106 | ||||||||
2013 operating unit realignment | — | — | 1,017 | ||||||||
Other consolidation and optimization income | — | — | (71 | ) | |||||||
Total other operating expenses, net | $ | 61,737 | $ | 66,464 | $ | 15,297 | |||||
Severance and Retention | Accelerated Depreciation/ Asset Write-offs | Other | Total | ||||||||||||
January 1, 2016 | $ | 3,667 | $ | — | $ | 596 | $ | 4,263 | |||||||
Restructuring charges | 740 | 1,398 | 6,446 | 8,584 | |||||||||||
Write-offs | — | (1,398 | ) | — | (1,398 | ) | |||||||||
Cash payments | (3,678 | ) | — | (6,640 | ) | (10,318 | ) | ||||||||
December 30, 2016 | $ | 729 | $ | — | $ | 402 | $ | 1,131 | |||||||
Severance and Retention | Accelerated Depreciation/ Asset Write-offs | Other | Total | ||||||||||||
January 1, 2016 | $ | 1,429 | $ | — | $ | 1,595 | $ | 3,024 | |||||||
Restructuring charges | 397 | 2,451 | 14,311 | 17,159 | |||||||||||
Write-offs | — | (2,451 | ) | — | (2,451 | ) | |||||||||
Cash payments | (1,760 | ) | — | (15,906 | ) | (17,666 | ) | ||||||||
December 30, 2016 | $ | 66 | $ | — | $ | — | $ | 66 | |||||||
Severance and Retention | Accelerated Depreciation/ Asset Write-offs | Other | Total | ||||||||||||
January 1, 2016 | $ | — | $ | — | $ | — | $ | — | |||||||
Restructuring charges | — | 202 | 545 | 747 | |||||||||||
Write-offs | — | (202 | ) | — | (202 | ) | |||||||||
Cash payments | — | — | (545 | ) | (545 | ) | |||||||||
December 30, 2016 | $ | — | $ | — | $ | — | $ | — | |||||||
|
|||
2016 | 2015 | 2014 | |||||||||
U.S. | $ | (52,446 | ) | $ | (42,166 | ) | $ | 56,801 | |||
International | 53,631 | 26,466 | 19,778 | ||||||||
Total income (loss) before provision (benefit) for income taxes | $ | 1,185 | $ | (15,700 | ) | $ | 76,579 | ||||
2016 | 2015 | 2014 | |||||||||
Current: | |||||||||||
Federal | $ | (8,327 | ) | $ | (3,753 | ) | $ | 16,293 | |||
State | 149 | (367 | ) | 1,299 | |||||||
International | 10,752 | 6,312 | 2,998 | ||||||||
2,574 | 2,192 | 20,590 | |||||||||
Deferred: | |||||||||||
Federal | (4,952 | ) | (8,144 | ) | 1,211 | ||||||
State | (638 | ) | (880 | ) | (310 | ) | |||||
International | (1,760 | ) | (1,274 | ) | (370 | ) | |||||
(7,350 | ) | (10,298 | ) | 531 | |||||||
Total provision (benefit) for income taxes | $ | (4,776 | ) | $ | (8,106 | ) | $ | 21,121 | |||
2016 | 2015 | 2014 | |||||||||||||||
Statutory rate | $ | 415 | 35.0 | % | $ | (5,495 | ) | 35.0 | % | $ | 26,803 | 35.0 | % | ||||
Federal tax credits | (1,792 | ) | (151.2 | ) | (1,850 | ) | 11.8 | (1,600 | ) | (2.1 | ) | ||||||
Foreign rate differential | (7,086 | ) | (598.0 | ) | (3,180 | ) | 20.2 | (3,276 | ) | (4.3 | ) | ||||||
Uncertain tax positions | 1,724 | 145.5 | (531 | ) | 3.4 | 412 | 0.6 | ||||||||||
State taxes, net of federal benefit | (1,068 | ) | (90.1 | ) | (1,490 | ) | 9.5 | 507 | 0.7 | ||||||||
Change in foreign tax rates | (270 | ) | (22.8 | ) | (91 | ) | 0.6 | (446 | ) | (0.6 | ) | ||||||
Non-deductible transaction costs | 1,012 | 85.4 | 4,867 | (31.0 | ) | — | — | ||||||||||
Valuation allowance | 1,340 | 113.1 | 626 | (4.0 | ) | (299 | ) | (0.4 | ) | ||||||||
Change in tax law (Internal Revenue Code §987) | 2,630 | 221.9 | — | — | — | — | |||||||||||
Other | (1,681 | ) | (141.8 | ) | (962 | ) | 6.1 | (980 | ) | (1.3 | ) | ||||||
Effective tax rate | $ | (4,776 | ) | 403.0 | % | $ | (8,106 | ) | 51.6 | % | $ | 21,121 | 27.6 | % | |||
December 30, 2016 | January 1, 2016 | ||||||
Net operating loss carryforwards | $ | 154,706 | $ | 153,949 | |||
Tax credit carryforwards | 24,646 | 22,196 | |||||
Inventories | 7,524 | 6,543 | |||||
Accrued expenses | 5,724 | 13,138 | |||||
Stock-based compensation | 10,614 | 9,512 | |||||
Other | 936 | 38 | |||||
Gross deferred tax assets | 204,150 | 205,376 | |||||
Less valuation allowance | (35,391 | ) | (39,171 | ) | |||
Net deferred tax assets | 168,759 | 166,205 | |||||
Property, plant and equipment | (33,069 | ) | (32,772 | ) | |||
Intangible assets | (337,722 | ) | (347,896 | ) | |||
Convertible subordinated notes | (2,577 | ) | (3,754 | ) | |||
Gross deferred tax liabilities | (373,368 | ) | (384,422 | ) | |||
Net deferred tax liability | $ | (204,609 | ) | $ | (218,217 | ) | |
Presented as follows: | |||||||
Noncurrent deferred tax asset | $ | 3,970 | $ | 3,587 | |||
Noncurrent deferred tax liability | (208,579 | ) | (221,804 | ) | |||
Net deferred tax liability | $ | (204,609 | ) | $ | (218,217 | ) | |
Jurisdiction | Tax Attribute | Amount (in millions) | Begin to Expire | |||||
Federal | Net Operating Loss | $ | 388.6 | 2019 | ||||
International | Net Operating Loss | 43.0 | 2017 | |||||
State | Net Operating Loss | 276.4 | 2017 | |||||
Federal | Foreign Tax Credit | 17.0 | 2019 | |||||
U.S. and State | R&D Tax Credit | 4.9 | 2018 | |||||
State | Investment Tax Credit | 6.0 | 2016 | |||||
2016 | 2015 | 2014 | |||||||||
Balance, beginning of year | $ | 9,271 | $ | 2,411 | $ | 1,858 | |||||
Reductions (additions) relating to business combinations | (400 | ) | 7,443 | — | |||||||
Additions based upon tax positions related to the current year | 1,450 | 274 | 268 | ||||||||
Additions related to prior period tax positions | 240 | 163 | 510 | ||||||||
Reductions relating to settlements with tax authorities | — | (550 | ) | (225 | ) | ||||||
Reductions as a result of a lapse of applicable statute of limitations | — | (470 | ) | — | |||||||
Balance, end of year | $ | 10,561 | $ | 9,271 | $ | 2,411 | |||||
|
|||
2016 | 2015 | ||||||
Beginning balance | $ | 3,316 | $ | 660 | |||
Provision for warranty reserve | 3,238 | 1,274 | |||||
Liabilities assumed from acquisition | — | 2,521 | |||||
Warranty claims paid | (2,643 | ) | (1,139 | ) | |||
Ending balance | $ | 3,911 | $ | 3,316 | |||
2016 | 2015 | 2014 | |||||||||
Operating lease expense | $ | 15,357 | $ | 6,516 | $ | 4,281 | |||||
2017 | 2018 | 2019 | 2020 | 2021 | After 2021 | |||||||||||||
Future minimum lease payments | $ | 13,486 | 12,235 | 11,105 | 8,810 | 7,826 | 23,838 | |||||||||||
2016 | 2015 | 2014 | |||||||||
Increase (reduction) in Cost of Sales | $ | 3,516 | $ | 1,948 | $ | (168 | ) | ||||
Ineffective portion of change in fair value | — | — | — | ||||||||
Aggregate Notional Amount | Start Date | End Date | $/Peso | Fair Value | Balance Sheet Location | ||||||||||
$ | 24,654 | Jan 2017 | Dec 2017 | 0.0514 | $ | (2,063 | ) | Accrued Expenses | |||||||
|
||||||
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 liability 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 | ) | ||||||
Defined Benefit Plan Liability | Cash Flow Hedges | Foreign Currency Translation Adjustment | Total Pre-Tax Amount | Tax | Net-of-Tax Amount | ||||||||||||||||||
January 2, 2015 | $ | (1,181 | ) | $ | (2,558 | ) | $ | 11,450 | $ | 7,711 | $ | 1,412 | $ | 9,123 | |||||||||
Unrealized loss on cash flow hedges | — | (4,413 | ) | — | (4,413 | ) | 1,545 | (2,868 | ) | ||||||||||||||
Realized loss on foreign currency hedges | — | 1,948 | — | 1,948 | (682 | ) | 1,266 | ||||||||||||||||
Realized loss on interest rate swap hedges | — | 2,631 | — | 2,631 | (921 | ) | 1,710 | ||||||||||||||||
Net defined benefit plan liability adjustments | 2 | — | — | 2 | (22 | ) | (20 | ) | |||||||||||||||
Foreign currency translation loss | — | — | (7,841 | ) | (7,841 | ) | — | (7,841 | ) | ||||||||||||||
January 1, 2016 | $ | (1,179 | ) | $ | (2,392 | ) | $ | 3,609 | $ | 38 | $ | 1,332 | $ | 1,370 | |||||||||
|
|||
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 30, 2016 | |||||||||||||||
Assets | |||||||||||||||
Interest rate swaps (Note 9) | $ | 3,482 | $ | — | $ | 3,482 | $ | — | |||||||
Liabilities | |||||||||||||||
Foreign currency contracts (Note 15) | $ | 2,063 | $ | — | $ | 2,063 | $ | — | |||||||
January 1, 2016 | |||||||||||||||
Liabilities | |||||||||||||||
Foreign currency contracts | $ | 307 | $ | — | $ | 307 | $ | — | |||||||
Fair Value | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
December 30, 2016 | |||||||||||||||
Assets | |||||||||||||||
Cost method investment | $ | 430 | $ | — | $ | 430 | $ | — | |||||||
Assets Held for Sale (Note 5) | 794 | — | 794 | — | |||||||||||
January 1, 2016 | |||||||||||||||
Assets | |||||||||||||||
Cost method investment | $ | 1,100 | $ | — | $ | 1,100 | $ | — | |||||||
|
|||
2016 | 2015 | 2014 | |||||||||
Segment sales by product line: | |||||||||||
Medical | |||||||||||
Cardio & Vascular | $ | 568,510 | $ | 143,260 | $ | 58,770 | |||||
Cardiac & Neuromodulation | 389,403 | 356,064 | 330,921 | ||||||||
Advanced Surgical, Orthopedics & Portable Medical | 392,778 | 243,385 | 216,339 | ||||||||
Elimination of interproduct line sales | (5,592 | ) | (1,744 | ) | — | ||||||
Total Medical | 1,345,099 | 740,965 | 606,030 | ||||||||
Non-Medical | 41,679 | 59,449 | 81,757 | ||||||||
Total sales | $ | 1,386,778 | $ | 800,414 | $ | 687,787 | |||||
2016 | 2015 | 2014 | |||||||||
Segment income from operations: | |||||||||||
Medical | $ | 185,448 | $ | 83,784 | $ | 91,677 | |||||
Non-Medical | 1,513 | 7,289 | 20,799 | ||||||||
Total segment income from operations | 186,961 | 91,073 | 112,476 | ||||||||
Unallocated operating expenses | (78,691 | ) | (77,927 | ) | (36,822 | ) | |||||
Operating income | 108,270 | 13,146 | 75,654 | ||||||||
Unallocated expenses, net | (107,085 | ) | (28,846 | ) | 925 | ||||||
Income (loss) before provision (benefit) for income taxes | $ | 1,185 | $ | (15,700 | ) | $ | 76,579 | ||||
2016 | 2015 | 2014 | |||||||||
Segment depreciation and amortization: | |||||||||||
Medical | $ | 83,184 | $ | 61,618 | $ | 31,346 | |||||
Non-Medical | 2,346 | 2,503 | 2,661 | ||||||||
Total depreciation and amortization included in segment income from operations | 85,530 | 64,121 | 34,007 | ||||||||
Unallocated depreciation and amortization | 4,994 | 3,497 | 3,450 | ||||||||
Total depreciation and amortization | $ | 90,524 | $ | 67,618 | $ | 37,457 | |||||
2016 | 2015 | 2014 | |||||||||
Expenditures for tangible long-lived assets, excluding acquisitions: | |||||||||||
Medical | $ | 44,670 | $ | 40,931 | $ | 19,838 | |||||
Non-Medical | 1,451 | 600 | 621 | ||||||||
Total reportable segments | 46,121 | 41,531 | 20,459 | ||||||||
Unallocated long-lived tangible assets | 8,251 | 6,523 | 5,187 | ||||||||
Total expenditures | $ | 54,372 | $ | 48,054 | $ | 25,646 | |||||
2016 | 2015 | 2014 | |||||||||
Sales by geographic area: | |||||||||||
United States | $ | 805,742 | $ | 401,380 | $ | 312,539 | |||||
Non-Domestic locations: | |||||||||||
Puerto Rico | 159,243 | 136,898 | 127,702 | ||||||||
Belgium | 69,149 | 62,546 | 65,308 | ||||||||
Rest of world | 352,644 | 199,590 | 182,238 | ||||||||
Total sales | $ | 1,386,778 | $ | 800,414 | $ | 687,787 | |||||
December 30, 2016 | January 1, 2016 | January 2, 2015 | |||||||||
Identifiable assets: | |||||||||||
Medical | $ | 2,638,180 | $ | 2,766,421 | $ | 763,905 | |||||
Non-Medical | 60,988 | 66,492 | 73,849 | ||||||||
Total reportable segments | 2,699,168 | 2,832,913 | 837,754 | ||||||||
Unallocated assets | 133,375 | 149,223 | 117,368 | ||||||||
Total assets | $ | 2,832,543 | $ | 2,982,136 | $ | 955,122 | |||||
December 30, 2016 | January 1, 2016 | January 2, 2015 | |||||||||
Long-lived tangible assets by geographic area: | |||||||||||
United States | $ | 258,899 | $ | 264,556 | $ | 113,851 | |||||
Rest of world | 113,143 | 114,936 | 31,074 | ||||||||
Total | $ | 372,042 | $ | 379,492 | $ | 144,925 | |||||
Sales | Accounts Receivable | |||||||||||||
2016 | 2015 | 2014 | December 30, 2016 | January 1, 2016 | ||||||||||
Customer A | 18 | % | 17 | % | 18 | % | 7 | % | 8 | % | ||||
Customer B | 17 | % | 18 | % | 18 | % | 20 | % | 23 | % | ||||
Customer C | 12 | % | 12 | % | 12 | % | 4 | % | 6 | % | ||||
Customer D | 9 | % | 5 | % | 5 | % | 14 | % | 7 | % | ||||
56 | % | 52 | % | 53 | % | 45 | % | 44 | % | |||||
|
|||
(in thousands, except per share data) | Fourth Quarter | Third Quarter | Second Quarter | First Quarter | |||||||||||
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 | ) | |||||||||
Fiscal Year 2015 | |||||||||||||||
Sales | $ | 317,567 | $ | 146,637 | $ | 174,890 | $ | 161,320 | |||||||
Gross profit | 73,140 | 51,646 | 57,951 | 52,398 | |||||||||||
Net income (loss) | (24,907 | ) | 22 | 9,283 | 8,008 | ||||||||||
EPS—basic | (0.85 | ) | — | 0.36 | 0.32 | ||||||||||
EPS—diluted | (0.85 | ) | — | 0.35 | 0.31 | ||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||