
1. | We note that you present the forward looking non-GAAP measure adjusted diluted earnings per share without providing the reconciliation to the most directly comparable GAAP financial measure or the statement that providing such reconciliation requires unreasonable efforts. Refer to Item 10(e)(1)(i)(B) of Regulation S-K and the guidance in Question 102.10 of the Compliance and Disclosure Interpretations on Non-GAAP Financial Measures and revise your future filings to provide the required information. |
2. | On pages 13-16 you present the reconciliations of your non-GAAP measures to the most directly comparable GAAP measures in the form of a full non-GAAP income statement, a presentation that gives greater prominence to the non-GAAP measures. Refer to the first bullet point within Question 102.10 of the Compliance and Disclosure Interpretations on Non-GAAP Financial Measures and revise your presentation in future filings accordingly. |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED (U.S. dollars in millions, except per share amounts) | ||||||||||||||||||||||||||||||||||
Specified Items | ||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2017 | GAAP Financial Measures | Merger & Integration Expenses (A) | Restructuring Expenses (B) | Depreciation and Amortization Expenses (C) | Product Remediation Expenses (D) | Acquisition Costs (E) | Non-recurring Legal and Contingent Consideration (F) | Stock-based Compensation Costs (G) | Certain Tax Adjustments (H) | Certain Interest Adjustments (I) | Adjusted Financial Measures | |||||||||||||||||||||||
Gross profit | $ | 161.9 | $ | 1.2 | $ | 1.6 | $ | 0.1 | $ | 0.1 | $ | 165.0 | ||||||||||||||||||||||
Selling, general and administrative | 97.2 | (0.2 | ) | (1.8 | ) | (4.9 | ) | 90.3 | ||||||||||||||||||||||||||
Research and development | 22.9 | (1.5 | ) | 0.2 | (0.4 | ) | 21.1 | |||||||||||||||||||||||||||
Other operating expenses | 11.7 | (2.2 | ) | (1.2 | ) | (8.5 | ) | 0.2 | — | |||||||||||||||||||||||||
Operating income from continuing operations | 30.0 | 2.2 | 1.2 | 10.0 | 1.6 | 1.5 | 1.5 | 5.5 | 53.5 | |||||||||||||||||||||||||
Income tax expense | 1.9 | 0.1 | (0.4 | ) | 0.5 | 0.6 | 1.5 | 2.2 | 6.0 | 0.2 | 12.5 | |||||||||||||||||||||||
Net income from continuing operations | 27.0 | 2.1 | 1.2 | 10.5 | 1.1 | 0.9 | 3.3 | (6.0 | ) | 0.1 | 40.2 | |||||||||||||||||||||||
Diluted EPS - Continuing Operations | $ | 0.56 | $ | 0.04 | $ | 0.02 | $ | 0.22 | $ | 0.02 | $ | 0.02 | $ | — | $ | 0.07 | $ | (0.12 | ) | $ | — | $ | 0.83 | |||||||||||
GAAP results for the three months ended September 30, 2017 include: | ||||||||||||||
(A) | Merger and integration expenses related to our legacy companies | |||||||||||||
(B) | Restructuring expenses related to organizational changes | |||||||||||||
(C) | Includes depreciation and amortization associated with purchase price accounting | |||||||||||||
(D) | Costs related to the 3T Heater-Cooler remediation plan | |||||||||||||
(E) | Caisson-related acquisition costs | |||||||||||||
(F) | Contingent consideration related to acquisitions, legal expenses primarily related to 3T Heater-Cooler defense and other matters | |||||||||||||
(G) | Non-cash expenses associated with stock-based compensation costs | |||||||||||||
(H) | Primarily relates to discrete tax items and the tax impact of intercompany transactions | |||||||||||||
(I) | Primarily relates to intellectual property migration and other non-recurring impacts to interest expense | |||||||||||||
* Numbers may not add precisely due to rounding. | ||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - UNAUDITED (U.S. dollars in millions, except per share amounts) | |||||||||||||||||||||||||||||||||||||
Specified Items | |||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2017 | GAAP Financial Measures | Merger & Integration Expenses (A) | Restructuring Expenses (B) | Depreciation and Amortization Expenses (C) | Product Remediation Expenses (D) | Acquisition Costs (E) | Impairment (F) | Non-recurring Legal and Contingent Consideration (G) | Stock-based Compensation Costs (H) | Certain Tax Adjustments (I) | Certain Interest Adjustments (J) | Adjusted Financial Measures | |||||||||||||||||||||||||
Gross profit | $ | 479.6 | $ | 3.3 | $ | 2.6 | $ | 0.2 | $ | 0.1 | $ | 0.2 | $ | 486.0 | |||||||||||||||||||||||
Selling, general and administrative | 278.8 | (0.7 | ) | (7.2 | ) | (12.6 | ) | 258.2 | |||||||||||||||||||||||||||||
Research and development | 77.1 | (0.1 | ) | (12.4 | ) | 0.2 | (0.9 | ) | 64.0 | ||||||||||||||||||||||||||||
Other operating expenses | 46.1 | (6.9 | ) | (13.8 | ) | (24.6 | ) | (1.0 | ) | 0.2 | — | ||||||||||||||||||||||||||
Operating income from continuing operations | 77.5 | 6.9 | 13.8 | 28.7 | 2.6 | 13.6 | 6.9 | 13.7 | 163.7 | ||||||||||||||||||||||||||||
Gain on acquisition of Caisson Interventional, LLC | 39.4 | (39.4 | ) | — | |||||||||||||||||||||||||||||||||
Foreign exchange and other gains (losses) | 0.9 | (3.2 | ) | (2.3 | ) | ||||||||||||||||||||||||||||||||
Income tax expense | 10.8 | 1.2 | 2.2 | 7.1 | 0.8 | 3.3 | 3.3 | 3.6 | 4.5 | 0.8 | 37.6 | ||||||||||||||||||||||||||
Losses from equity method investments | (16.5 | ) | 0.1 | 13.0 | (3.4 | ) | |||||||||||||||||||||||||||||||
Net income from continuing operations | 85.9 | 5.7 | 11.6 | 21.7 | 1.8 | (29.1 | ) | 13.0 | 0.5 | 10.1 | (4.5 | ) | 0.8 | 117.4 | |||||||||||||||||||||||
Diluted EPS - Continuing Operations | $ | 1.78 | $ | 0.12 | $ | 0.24 | $ | 0.45 | $ | 0.04 | $ | (0.60 | ) | $ | 0.27 | $ | 0.01 | $ | 0.21 | $ | (0.09 | ) | $ | 0.02 | $ | 2.43 | |||||||||||
GAAP results for the nine months ended September 30, 2017 include: | ||||||||||||||
(A) | Merger and integration expenses related to our legacy companies | |||||||||||||
(B) | Restructuring expenses related to organizational changes | |||||||||||||
(C) | Includes depreciation and amortization associated with purchase price accounting | |||||||||||||
(D) | Costs related to the 3T Heater-Cooler remediation plan | |||||||||||||
(E) | Caisson-related acquisition costs and gain on acquisition | |||||||||||||
(F) | Impairment of our equity-method investment in Highlife | |||||||||||||
(G) | Contingent consideration related to acquisitions, legal expenses primarily related to 3T Heater-Cooler defense, gain on sale of Instituto Europeo di Oncologia S.R.L. and other matters | |||||||||||||
(H) | Non-cash expenses associated with stock-based compensation costs | |||||||||||||
(I) | Primarily relates to discrete tax items and the tax impact of intercompany transactions | |||||||||||||
(J) | Primarily relates to intellectual property migration and other non-recurring impacts to interest expense | |||||||||||||
* Numbers may not add precisely due to rounding. | ||||||||||||||