3 unchanged sentences
Three Months Ended
+Added: March 31, Six Months Ended
+Added: 2022 2021 2022 2021
+Added: R evenues $ 274.5 $ 284.2 $ 563.8 $ 569.5
Cost of products sold (1)
+Added: 83.3 87.9 168.7 181.9
+Added: Gross Profit $ 191.2 $ 196.3 $ 395.1 $ 387.6
Operating expenses:
4 unchanged sentences
Operating Income $ 98.9 $ 126.4 $ 215.5 $ 250.5
−Removed: Other income, net
+Added: Interest expense ( 4.9 ) — ( 4.9 ) —
+Added: Other income (expense), net ( 0.1 ) 2.1 ( 0.1 ) 3.1
Income Before Income Taxes $ 93.9 $ 128.5 $ 210.5 $ 253.6
Income tax provision 14.3 20.6 32.1 40.4
−Removed: Includes costs for inventory purchases from related parties of $ 11.5 million and $ 9.0 million during the three months ended December 31, 2021 and 2020, respectively.
+Added: Net Income $ 79.6 $ 107.9 $ 178.4 $ 213.2
+Added: Earnings per Share - Basic and Diluted:
+Added: $ 1.38 $ 1.87 $ 3.09 $ 3.69
+Added: Number of Basic and Diluted Shares Outstanding 57,797,841 57,797,841 57,797,841 57,797,841
+Added: (1) Includes costs of products sold from related party inventory purchases of $ 10.6 million and $ 10.0 million during the three month periods ended March 31, 2022 and 2021, respectively.
+Added: Costs of products sold from related party inventory purchases were $ 22.1 million and $ 19.0 million during the six month periods ended March 31, 2022 and 2021, respectively.
See notes to the condensed combined financial statements.
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
Condensed Combined Statements of Comprehensive Income
1 unchanged sentence
Three Months Ended
+Added: March 31, Six Months Ended
+Added: 2022 2021 2022 2021
+Added: Net Income $ 79.6 $ 107.9 $ 178.4 $ 213.2
Other Comprehensive Loss
3 unchanged sentences
See notes to the condensed combined financial statements.
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
Condensed Combined Balance Sheets
Diabetes Care Business
−Removed: September 30,
+Added: March 31, 2022 September 30, 2021
Current Assets
+Added: Cash and cash equivalents $ 264.3 $ —
Trade receivables, net 15.2 150.6
+Added: Materials 12.3 13.1
Work in process 17.5 21.0
Finished products 92.6 83.9
+Added: $ 122.4 $ 118.0
Prepaid expenses and other 24.6 23.2
2 unchanged sentences
Goodwill and Other Intangible Assets 34.7 33.9
+Added: Other Assets 16.6 11.3
+Added: Total Assets $ 833.5 $ 788.0
LIABILITIES AND PARENT’S EQUITY
3 unchanged sentences
Salaries, wages and related items 23.5 28.2
+Added: Current debt obligations 9.5 —
+Added: Income taxes 8.5 —
Total Current Liabilities $ 168.9 $ 164.0
Deferred Income Taxes and Other Liabilities 31.4 29.7
+Added: Long-Term Debt 1,403.7 —
+Added: Related Party Note Payable 197.0 —
Commitments and Contingencies (Note 5) — —
5 unchanged sentences
See notes to the condensed combined financial statements.
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
Condensed Combined Statements of Cash Flows
Diabetes Care Business
−Removed: Three Months Ended
+Added: Six Months Ended
Operating Activities
+Added: Net income $ 178.4 $ 213.2
Adjustments to net income to derive net cash provided by operating activities:
Depreciation and amortization 15.1 19.5
+Added: Amortization of debt issuance costs 0.1 —
Impairment of property, plant and equipment — 10.0
3 unchanged sentences
Trade receivables, net 133.3 0.6
+Added: Inventories ( 10.0 ) ( 9.1 )
Prepaid expenses and other ( 2.4 ) ( 5.8 )
2 unchanged sentences
Other current liabilities 5.8 1.1
+Added: Other, net 0.4 0.2
Net Cash Provided by Operating Activities $ 321.4 $ 241.1
4 unchanged sentences
Financing Activities
+Added: Proceeds from the issuance of long-term debt 1,450.0 —
+Added: Payment of long-term debt issuance costs ( 33.3 ) —
+Added: Net consideration paid to Parent in connection with the spin off ( 1,266.0 ) —
+Added: Payment of revolving credit facility fees ( 5.6 ) —
Net transfers to Parent ( 189.3 ) ( 222.9 )
Net Cash Used for Financing Activities $ ( 44.2 ) $ ( 222.9 )
+Added: Effect of exchange rate changes on cash and cash equivalents ( 2.8 ) —
Net Change in Cash and cash equivalents $ 264.3 $ —
2 unchanged sentences
See notes to the condensed combined financial statements.
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
Notes to Condensed Combined Financial Statements
Diabetes Care Business
−Removed: Millions of dollars, or as otherwise specified
Note 1— Background and Basis of Presentation
−Removed: On May 6, 2021, Becton, Dickinson and Company (“BD” or “Parent”) announced that its Board of Directors approved a plan to spin off its diabetes care business, comprising syringes, pen needles and other products related to the injection or infusion of insulin and other drugs used in the treatment of diabetes (collectively, the “Company” or “Diabetes Care Business”).
+Added: On May 6, 2021, Becton, Dickinson and Company (“BD” or “Parent”) announced that its Board of Directors approved a plan to spin off its diabetes care business, comprising pen needles, syringes, and other products related to the injection or infusion of insulin and other drugs used in the treatment of diabetes (collectively, the “Company” or “Diabetes Care Business”).
Under the plan, BD would transfer certain assets and liabilities associated with the Diabetes Care Business to Embecta Corp.
−Removed: (“Embecta”), a newly formed wholly owned subsidiary of BD incorporated on July 8, 2021, and execute a spin-off
−Removed: of Embecta by way of a pro-rata
−Removed: distribution of common stock of Embecta to BD’s shareholders at the close of business on the record date of the spin-off.
−Removed: During the first quarter of 2022, in contemplation of the spin-off,
−Removed: certain assets, liabilities, and operations attributable to the Diabetes Care Business were contributed to Embecta, which has been reflected in these unaudited condensed combined financial statements.
−Removed: The remaining assets, liabilities, operations, or commitments and contingencies associated with the Diabetes Care Business will be contributed prior to the spin-off
−Removed: date, at which such
−Removed: business is fully transferred to Embecta.
+Added: (“embecta”), a newly formed wholly owned subsidiary of BD incorporated on July 8, 2021, and execute a spin off of embecta by way of a pro-rata distribution of common stock of embecta to BD’s shareholders at the close of business on the record date of the spin off.
+Added: During the first half of 2022, in contemplation of the spin off, certain assets, liabilities, and operations attributable to the Diabetes Care Business were contributed to embecta, which has been reflected in these unaudited condensed combined financial statements.
These condensed combined financial statements reflect the historical results of operations, financial position and cash flows of the Company.
−Removed: In connection with the spin-off,
−Removed: BD and Embecta will enter into various agreements to effect the spin-off
−Removed: and provide a framework for the relationship between BD and Embecta after the spin-off,
−Removed: including a separation and distribution agreement, a transition services agreement (TSA), manufacturing and supply agreements (MSAs), reverse manufacturing and supply agreements (RMSAs), an employee matters agreement, a tax matters agreement, a lease agreement, and certain other commercial agreements.
−Removed: The completion of the spin-off
−Removed: is subject to certain conditions, including effectiveness of the Registration Statement on Form 10, as amended, with the U.S.
−Removed: Securities and Exchange Commission (“SEC”), such effectiveness having occurred on February 10, 2022, and final approval by BD’s Board of Directors (refer to Note 12).
−Removed: There are no assurances as to when the planned spin-off
−Removed: will be completed, if at all.
+Added: In February 2022 and in connection with separation and distribution, embecta issued $ 500.0 million of senior secured 5.00 % notes due February 15, 2030.
+Added: Furthermore, on March 31, 2022 and also in connection with the spin off, embecta issued to BD $ 200.0 million of senior secured 6.75 % notes due February 2030, entered into a $ 950.0 million senior secured seven-year term loan B facility, and entered into a $ 500.0 million senior secured five-year credit facility.
+Added: Refer to Note 3 and Note 10 for further details regarding the related party notes and long-term debt.
+Added: On February 1, 2022, BD’s Board of Directors approved the spin off of the Diabetes Care Business.
+Added: On February 10, 2022, the Securities and Exchange Commission ("SEC") declared effective embecta’s Registration Statement on Form 10, as amended.
+Added: The spin off occurred by means of a pro-rata distribution of all of embecta’s issued and outstanding shares of common stock on the basis of one share of embecta common stock for every five shares of BD common stock held as of the close of business on March 22, 2022, the record date for the distribution.
+Added: The distribution, which qualified as tax-free to BD and its shareholders for U.S.
+Added: federal income tax purposes, was completed on April 1, 2022.
+Added: Upon completion of the distribution, embecta became an independent, publicly traded company and BD retained no ownership interest.
+Added: “When-issued” trading of embecta common stock began on the record date of March 22, 2022, under the ticker symbol “EMBCV”, and continued until the distribution date.
+Added: “Regular-way” trading of embecta common stock began on the spin off date of April 1, 2022, under the ticker symbol of “EMBC”.
+Added: In connection with the spin off, BD and embecta entered into various agreements to effect the spin off and provide a framework for the relationship between BD and embecta after the spin off, including a separation and distribution agreement, a transition services agreement, a tax matters agreement, an employee matters agreement, a cannula supply agreement, contract manufacturing agreements, an intellectual property matters agreement, a logistics services agreement, distribution agreements and other transaction agreements.
+Added: Refer to Note 14 for further details regarding the spin off.
Basis of Presentation
5 unchanged sentences
The results of operations for the interim periods are not necessarily indicative of the results of operations to be expected for the full year.
−Removed: The condensed combined financial statements have been prepared in accordance with the instructions to Form 10-Q
−Removed: and, in the opinion of the management of BD, include all adjustments which are of a normal recurring nature, necessary for a fair presentation of the financial position and the results of operations and cash flows for the periods presented.
+Added: The condensed combined financial statements have been prepared in accordance with the instructions to Form 10-Q and, in the opinion of management, include all adjustments which are of a normal recurring nature, necessary for a fair presentation of the financial position and the results of operations and cash flows for the periods presented.
The accounting policies and basis of preparation adopted in the preparation of these condensed combined financial statements are consistent with those followed in the preparation of the Company’s combined financial statements issued for the year ended September 30, 2021.
However, the financial statements do not include all information and accompanying notes required for a presentation in accordance with GAAP.
−Removed: These condensed combined financial statements should be read in conjunction with the audited combined financial statements and the notes thereto included in the Company’s Registration Statement on Form 10.
+Added: These condensed combined financial statements should be read in
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
+Added: conjunction with the audited combined financial statements and the notes thereto included in the Company’s Registration Statement on Form 10.
All intercompany transactions and accounts within the Diabetes Care Business have been eliminated.
−Removed: The provision for income taxes for the three months ended December 31, 2021 and 2020 was calculated by applying an estimated annual effective income tax rate for the full year to ordinary income adjusted by the tax impact of discrete items.
+Added: The provision for income taxes for the three and six months ended March 31, 2022 and 2021 was calculated by applying an estimated annual effective income tax rate for the full year to ordinary income adjusted by the tax impact of discrete items.
Use of Estimates
7 unchanged sentences
Balance, October 1, 2021 $ 864.8 $ ( 270.5 ) $ 594.3
+Added: Net income 98.8 — 98.8
Foreign currency translation — ( 8.8 ) ( 8.8 )
1 unchanged sentence
Balance, December 31, 2021 $ 829.8 $ ( 279.3 ) $ 550.5
+Added: Net income 79.6 — 79.6
+Added: Foreign currency translation — ( 7.1 ) ( 7.1 )
+Added: Net transfers to Parent ( 1,590.5 ) — ( 1,590.5 )
+Added: Balance, March 31, 2022 $ ( 681.1 ) $ ( 286.4 ) $ ( 967.5 )
Comprehensive
1 unchanged sentence
Balance, October 1, 2020 $ 833.8 $ ( 261.6 ) $ 572.2
+Added: Net income 105.3 — 105.3
Foreign currency translation — 0.1 0.1
1 unchanged sentence
Balance, December 31, 2020 $ 847.3 $ ( 261.5 ) $ 585.8
+Added: Net income 107.9 — 107.9
+Added: Foreign currency translation — ( 3.8 ) ( 3.8 )
+Added: Net transfers to Parent ( 109.2 ) — ( 109.2 )
+Added: Balance, March 31, 2021 $ 846.0 $ ( 265.3 ) $ 580.7
Note 3 — Related Party Transactions and Parent Company Investment
Corporate and Medical Segment Allocations
−Removed: The Company’s condensed combined financial statements include general corporate expenses of BD and shared segment expenses which were not historically allocated to the Company for certain support functions that are provided on a centralized basis within Parent and not recorded at the business unit level, such as expenses related to finance, human resources, information technology, facilities, and legal, among others (collectively, “General Corporate Expenses”).
+Added: The Company’s condensed combined financial statements include general corporate expenses of BD and shared segment expenses which were not historically allocated to the Company for certain support functions that are provided on a centralized basis by Parent and not recorded at the business unit level, such as expenses related to finance, human resources, information technology, facilities, and legal, among others (collectively, “General Corporate Expenses”).
For purposes of these condensed combined financial statements, the General Corporate Expenses have been allocated to the Company.
−Removed: The General Corporate Expenses are included in the condensed combined statements of income in Cost of products sold
−Removed: , Selling and administrative expense
−Removed: , Research and development expense
−Removed: , and Other income, net
−Removed: and, accordingly, as a component of Net parent investment
−Removed: on the condensed combined balance sheets.
−Removed: These expenses have been allocated to the Company on a pro rata basis of
−Removed: global and regional revenues, headcount, research and development spend and other drivers.
+Added: The General Corporate Expenses are included in the condensed combined statements of income in Cost of products sold , Selling and administrative expense , Research and development expense , and Other income (expense), net and, accordingly, as a component of Net parent investment on the condensed combined balance sheets.
+Added: These expenses
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
+Added: have been allocated to the Company on a pro rata basis of global and regional revenues, headcount, research and development spend and other drivers.
Management believes the assumptions underlying the condensed combined financial statements, including the assumptions regarding allocating General Corporate Expenses from BD, are reasonable.
2 unchanged sentences
The allocations of General Corporate Expenses are reflected in the condensed combined statements of income as follows:
−Removed: Three months ended December 31,
+Added: Three months ended March 31, Six months ended March 31,
+Added: 2022 2021 2022 2021
Cost of products sold $ 0.7 $ 3.2 $ 2.3 $ 7.9
4 unchanged sentences
Purchases from Parent
−Removed: In the ordinary course of business, the Company purchases from BD certain materials for use in production of certain medical products, the terms of which are not at arm’s length.
−Removed: During the three months ended December 31, 2021 and 2020, these related party purchases were $ 14.4 million and $ 9.7 million, respectively.
−Removed: Amounts payable to BD for such purchases as of December 31, 2021 and September 30, 2021 were immaterial.
+Added: In the ordinary course of business, the Company purchases from BD certain materials for use in production of certain medical products, the terms of which prior to separation from BD were not at arm’s length.
+Added: The following table summarizes related party purchases for the three and six month periods ended March 31, 2022 and 2021:
+Added: Three months ended March 31, Six months ended March 31,
+Added: 2022 2021 2022 2021
+Added: Purchases from Parent $ 13.6 $ 10.6 $ 28.0 $ 20.3
+Added: Amounts payable to BD for such purchases as of March 31, 2022 and September 30, 2021 were immaterial.
Parent Company Investment
1 unchanged sentence
The total net effect of the settlement of these intercompany transactions is reflected in the condensed combined statements of cash flows as a financing activity and in the condensed combined balance sheets as Net parent investment .
−Removed: The following table summarizes the components of the net transfers to Parent in Net parent investment
−Removed: for three months ended December 30, 2021 and 2020:
−Removed: Three months ended December 31,
−Removed: Cash pooling and general financing activities (a)
−Removed: Corporate and segment allocations, excluding non-cash
−Removed: share-based compensation
+Added: The following table summarizes the components of net transfers to Parent for the three months ended March 31, 2022 and 2021:
+Added: Three months ended March 31,
+Added: Cash pooling and general financing activities (1)
+Added: $ 78.5 $ 146.7
+Added: Corporate and segment allocations ( 30.6 ) ( 32.0 )
Taxes deemed settled with Parent 1.6 ( 6.7 )
−Removed: Net transfers to Parent as reflected in the condensed combined
−Removed: statements of cash flows
+Added: Net Consideration paid to Parent in connection with the spin off 1,266.0 —
+Added: Related party senior secured notes 197.0 —
+Added: Other transfers to Parent, net 78.0 1.2
+Added: Net transfers to Parent (Note 2) $ 1,590.5 $ 109.2
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
+Added: (1) The nature of activities includes financing activities for capital transfers, cash sweeps and other treasury services.
+Added: As part of this activity, cash balances are swept to BD on a daily basis under the BD Treasury function and the Company receives capital from BD for its cash needs.
+Added: The following table summarizes the components of the net transfers to Parent for the six months ended March 31, 2022 and 2021:
+Added: Six months ended March 31,
+Added: Cash pooling and general financing activities (1)
+Added: $ 255.9 $ 303.1
+Added: Corporate and segment allocations, excluding non-cash share-based compensation ( 50.4 ) ( 53.7 )
+Added: Taxes deemed settled with Parent ( 16.2 ) ( 26.5 )
+Added: Net transfers to Parent as reflected in the condensed combined statements of cash flows 189.3 222.9
Share-based compensation expense ( 8.5 ) ( 6.7 )
Pension expense ( 3.6 ) ( 4.9 )
+Added: Net Consideration paid to Parent in connection with the spin off 1,266.0 —
+Added: Related party senior secured notes 197.0 —
Other transfers to (from) Parent, net 84.1 ( 10.3 )
2 unchanged sentences
As part of this activity, cash balances are swept to BD on a daily basis under the BD Treasury function and the Company receives capital from BD for its cash needs.
−Removed: Note 4 — Spin-Off
−Removed: In connection with the spin-off
−Removed: further described in Note 1, the Company incurred separation and stand-up
−Removed: costs of approximately $ 8.4 million during the three months ended December 31, 2021, reflected within Other operating expenses
−Removed: within the condensed combined statement of income.
+Added: Related Party Senior Secured Notes
+Added: On March 31, 2022, embecta issued $ 200.0 million of senior secured notes to BD (the "Related Party Notes") at a discount of $ 3.0 million .
+Added: The Related Party Notes carry an interest rate of 6.75 % and are due February 2030.
+Added: Interest payments on the Related Party Notes are due semi-annually in February and August until maturity, with the first interest payment due in August 2022.
+Added: The discount on the Related Party Notes is reported in the condensed combined balance sheet as a reduction of debt that is amortized as a component of interest expense over the term of the debt using the effective interest method.
+Added: The Related Party Notes issued to BD were not issued for cash and instead were subject to a debt-for-debt exchange which occurred on April 1, 2022.
+Added: As such, the issuance of the Related Party Notes is a non-cash financing activity and is not presented on the condensed combined statements of cash flows for the six months ended March 31, 2022.
+Added: Refer to Note 14 for further information.
+Added: The estimated fair value of the Related Party Notes at March 31, 2022 was $ 200.0 million.
+Added: Fair value was estimated using inputs other than quoted prices in active markets for identical assets and liabilities that are observable either directly or indirectly for substantially the full term of the asset or liability and would be considered Level 2 in the fair value hierarchy.
+Added: Related Party Trade Receivables Factoring
+Added: As part of the spin off, embecta entered into a trade receivables factoring agreement with BD (the "Factoring Agreement"), under which embecta transfers certain trade receivable assets to BD, and pays a service fee calculated as 0.1 % of annual revenues related to countries subject to the Factoring Agreement in exchange for the services provided by BD.
+Added: Per the terms of the Factoring Agreement, the Company surrenders control of such trade receivables upon transfer.
+Added: Accordingly, embecta accounts for the transfer as sales of trade receivables by recognizing an increase to Cash and cash equivalents and a decrease to Trade Receivables, net on the condensed combined balance sheets when proceeds from the transactions are received.
+Added: The transfers are presented on the condensed combined statements of cash flows as operating activities and the related service fee is presented as a component of Other income (expense), net in the condensed combined statements of income.
+Added: As of March 31, 2022, the Company transferred $ 105.2 million of trade receivables to BD pursuant to the Factoring Agreement.
+Added: The service fee incurred by the Company during the three and six months ended March 31, 2022 was immaterial to the Company's condensed combined financial results.
+Added: Note 4 — Spin-off Costs
+Added: In connection with the spin off further described in Note 1, the Company incurred separation and stand-up costs of approximately $ 7.4 million and $ 15.8 million during the three and six months ended March 31, 2022, respectively,
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
+Added: reflected within Other operating expenses in the condensed combined statements of income.
The costs incurred primarily consist of costs associated with legal, supply chain, employee retention and certain other costs to establish certain stand-alone functions to transition to being a stand-alone entity.
−Removed: There were no spin-off
−Removed: costs incurred during the three months ended December 31, 2020.
−Removed: The total amount of spin-off costs accrued as of December 31, 2021 and September 30, 2021 was approximately $ 0.5 million and $ 1.6 million, respectively.
+Added: There were no spin off costs incurred during the three and six months ended March 31, 2021.
+Added: The total amount of spin off costs accrued as of March 31, 2022 and September 30, 2021 was approximately $ 1.0 million and $ 1.6 million , respectively.
Note 5 — Contingencies
−Removed: The Company regularly monitors and evaluates the status of product liability and other legal matters, and may, from time-to-time,
−Removed: engage in settlement and mediation discussions taking into consideration developments in the matters and the risks and uncertainties surrounding litigation.
+Added: The Company regularly monitors and evaluates the status of product liability and other legal matters, and may, from time-to-time, engage in settlement and mediation discussions taking into consideration developments in the matters and the risks and uncertainties surrounding litigation.
These discussions could result in settlements of one or more of these claims at any time.
5 unchanged sentences
As additional information becomes available, management reassesses potential liabilities related to pending claims and litigation and may revise its previous estimates, which could materially affect the Company’s results of operations in a given period.
−Removed: The Company was not a party to any material legal proceedings at December 31, 2021 or December 31, 2020, nor is it a party to any material legal proceedings as of the date of issuance of these condensed combined financial statements.
+Added: The Company was not a party to any material legal proceedings at March 31, 2022 or September 30, 2021, nor is it a party to any material legal proceedings as of the date of issuance of these condensed combined financial statements.
Note 6 — Revenues
1 unchanged sentence
The Company sells syringes, pen needles and other products used in the treatment of diabetes which are sold to wholesalers and distributors, which in turn sell these products to customers through retail and acute care hospitals, clinics and other institutional channels.
−Removed: of the Company’s products include healthcare institutions, physicians, life science researchers, clinical laboratories, the pharmaceutical industry, and the general public.
+Added: End-users of the Company’s products include healthcare institutions, physicians, life science researchers, clinical laboratories, the pharmaceutical industry, and the general public.
Measurement of Revenues
8 unchanged sentences
Because these deductions represent estimates of the related obligations, judgment is required when determining the impact of these revenue deductions on gross revenues for a reporting period.
−Removed: Rebates provided by the Company are based upon prices determined under the Company’s agreements primarily with its end-user
+Added: Rebates provided by the Company are based upon prices determined under the Company’s agreements primarily with its end-user customers.
Additional factors considered in the estimate of the Company’s rebate liability include the quantification of inventory that is either in stock at or in transit to the Company’s distributors, as well as the estimated lag time between the sale of product and the payment of corresponding rebates.
−Removed: The Company’s rebate liability at December 31, 2021 and September 30, 2021 was $ 76.9 million and $ 71.7 million, respectively.
−Removed: Rebates recorded as a reduction of gross revenues during the three months ended December 31, 2021 and 2020 were $ 76.4 million and $ 72.1 million, respectively.
+Added: The Company’s rebate liability at March 31, 2022 and September 30, 2021 was $ 43.1 million and $ 71.7 million, respectively.
+Added: Rebates recorded as a reduction of gross revenues during the three months ended March 31, 2022 and 2021 were $ 69.1 million and $ 71.0 million, respectively.
+Added: Rebates recorded as a reduction of gross revenues during the six months ended March 31, 2022 and 2021 were $ 145.5 million and $ 143.1 million, respectively.
Sales discounts and sales returns were not material.
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
Disaggregation of Revenues
2 unchanged sentences
The Company does not have contract liabilities.
−Removed: Contract assets consist of the Company’s right to consideration that is conditional upon its future performance pursuant to private label agreements and are presented within Prepaid expenses and other
−Removed: on the condensed combined balance sheets.
−Removed: The Company’s contract asset balance was $ 1.4 million as of both December 31, 2021 and September 30, 2021.
+Added: Contract assets consist of the Company’s right to consideration that is conditional upon its future performance pursuant to private label agreements and are presented within Prepaid expenses and other on the condensed combined balance sheets.
+Added: The Company’s contract asset balance was $ 1.5 million as of March 31, 2022 and $ 1.4 million as of September 30, 2021.
Note 7 — Segment and Geographical Data
9 unchanged sentences
Revenues by geographic region are as follows:
−Removed: Three months ended December 31,
+Added: Three months ended March 31, Six months ended March 31,
+Added: 2022 2021 2022 2021
United States $ 139.8 $ 148.4 $ 290.7 $ 297.9
−Removed: International (a)
−Removed: During the three months ended December 31, 2021 and 2020, no individual country outside of the United States generated revenue that represented more than 10.0 % of total revenues.
+Added: International (1)
+Added: 134.7 135.8 273.1 271.6
+Added: Total $ 274.5 $ 284.2 $ 563.8 $ 569.5
+Added: (1) During the three and six months ended March 31, 2022 and 2021, no individual country outside of the United States generated revenue that represented more than 10.0% of total revenues.
Note 8 — Share-Based Compensation
The following disclosure represents share-based compensation attributable to the Company based on the awards and terms previously granted to Company employees under BD share-based payment plans, and is representative of only those employees who are dedicated to the Company unless otherwise noted.
−Removed: Stock compensation allocated to the Company for BD Corporate and Medical Segment employees who are not dedicated to the Company are included as a component of corporate allocations.
−Removed: The allocation of stock compensation for BD Corporate and Medical Segment employees was $ 1.6 million for the three months ended December 31, 2021 and 2020.
+Added: Share-based compensation allocated to the Company for BD Corporate and Medical Segment employees who are not dedicated to the Company are included as a component of corporate allocations.
+Added: The allocation of share-based compensation for BD Corporate and Medical Segment employees was $ 1.1 million and $ 1.1 million for the three months ended March 31, 2022 and 2021, respectively, and $ 2.7 million and $ 2.7 million for the six months ended March 31, 2022 and 2021, respectively.
Share-Based Compensation Expense
1 unchanged sentence
BD estimates forfeitures based on experience at the time of grant and adjusts expense to reflect actual forfeitures.
−Removed: The amounts and location of compensation cost relating to both the Company’s employees and an allocation for BD Corporate employees included in the condensed combined statements of income is as follows:
−Removed: Three months ended December 31,
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
+Added: The amounts and location of compensation cost relating to both the Company’s employees and an allocation for BD Corporate and Medical Segment employees included in the condensed combined statements of income is as follows:
+Added: Three months ended March 31, Six months ended March 31,
+Added: 2022 2021 2022 2021
Cost of products sold $ 0.7 $ 0.6 $ 1.7 $ 1.5
5 unchanged sentences
Goodwill and Other Intangible Assets consisted of:
−Removed: Three months ended December 31,
+Added: March 31, 2022 September 30, 2021
Amortized intangible assets
6 unchanged sentences
Total amortized intangible assets $ 19.0 $ 18.3
+Added: Goodwill 15.7 15.6
Total Goodwill and Other Intangible Assets $ 34.7 $ 33.9
+Added: Intangible asset amortization expense was $ 0.3 million and $ 0.5 million for the three months ended March 31, 2022 and 2021, respectively, and $ 0.3 million and $ 0.5 million for the six months ended March 31, 2022 and 2021, respectively.
+Added: Note 10 — Long-Term Debt
+Added: Senior Secured Notes
+Added: On February 10, 2022, and in connection with the spin off, embecta issued $ 500.0 million aggregate principal amount of 5.00 % senior secured notes due February 15, 2030 (the “Notes”).
+Added: Interest payments on the Notes are due semi-annually in February and August until maturity, with the first interest payment due in August 2022 .
+Added: Credit Agreement
+Added: On March 31, 2022, embecta entered into a credit agreement (the “Credit Agreement”), providing for:
+Added: • a Term Loan B Facility (the "Term Loan") in the amount of $ 950.0 million, with a seven -year term that matures in March 2029.
+Added: The interest rate is 300 basis points over the secured overnight financing rate (“SOFR”), with a 0.50 % SOFR floor.
+Added: The Term Loan was issued at a discount of 0.50 %.
+Added: As of March 31, 2022, the initial draw of the Term Loan was for a 3-month period at an interest rate of 3.65 %.
+Added: Principal and interest payments on the Term Loan will begin on June 30, 2022.
+Added: Such quarterly principal payments are calculated as 0.25 % of the initial principal amount, with the remaining balance payable upon maturity;
+Added: • a Revolving Credit Facility (the "Revolving Credit Facility") in an aggregate principal amount of up to $ 500.0 million, with a five -year term that matures in 2027.
+Added: Borrowings under the Revolving Credit Facility bear interest, at embecta’s option, at an annual rate equal to (a) in the case of loans denominated in U.S.
+Added: dollars (i) the SOFR or (ii) the alternate base rate or (b) in the case of loans denominated in Euros, the EURIBOR rate, in each case plus an applicable margin specified in the credit agreement.
+Added: A commitment fee applies to the unused portion of the Revolving Credit Facility, equal to 0.25 % per annum.
+Added: As of March 31, 2022, no amount has been drawn on the Revolving Credit Facility.
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
+Added: The Credit Agreement and the indenture for the Notes contain customary financial covenants, including a total net leverage ratio covenant, which measures the ratio of (i) consolidated total net debt to (ii) consolidated earnings before interest, taxes, depreciation and amortization, and subject to other adjustments, must meet certain defined limits which are tested on a quarterly basis in accordance with the terms of the Credit Agreement and Notes.
+Added: In addition, the Credit Agreement contains covenants that will limit, among other things, embecta’s ability to prepay, redeem or repurchase its subordinated and junior lien debt, incur additional debt, make acquisitions, merge with other entities, pay dividends or distributions, redeem or repurchase equity interests, and create or become subject to liens.
+Added: The following is a summary of embecta's total debt outstanding as of March 31, 2022:
+Added: Term Loan due 2029 $ 950.0
+Added: 5.00 % senior secured notes due 2030
+Added: Total principal debt issued $ 1,450.0
+Added: current debt obligations ( 9.5 )
+Added: debt issuance costs and discounts ( 36.8 )
+Added: Long-term debt (1)
+Added: (1) Excludes Related Party Notes (See Note 3) .
+Added: Long-term debt is recorded at amortized cost.
+Added: During the three months ended March 31, 2022, embecta incurred approximately $ 36.7 million of debt issuance costs associated with the Credit Agreement and Note issuances.
+Added: The Term Loan was issued at a discount of $ 5.8 million.
+Added: The debt issuance costs on the Term Loan and the Notes and the discount on the Term Loan are reported in the condensed combined balance sheet as a reduction of debt that are amortized as a component of interest expense over the term of the related debt using the effective interest method.
+Added: The unamortized debt issuance costs related to the Term Loan and the Notes and the discount on the Term Loan approximate $ 36.8 million as of March 31, 2022.
+Added: The debt issuance costs on the Revolving Credit Facility are reported in the condensed combined balance sheet as a component of Other assets and are amortized over the term of the Revolving Credit Facility as a component of interest expense using the effective interest method.
+Added: The unamortized debt issuance costs related to Revolving Credit Facility approximate $ 5.6 million as of March 31, 2022.
+Added: During the three and six months ended March 31, 2022, embecta incurred approximately $ 3.4 million of interest expense related to the $ 500.0 million of senior secured 5.00 % notes and approximately $ 1.0 million of interest expense related to the Term Loan.
+Added: These amounts are included within Interest expense in the condensed combined statements of income.
+Added: embecta utilized the aggregate proceeds received from the issuance of the Notes and the Term Loan to make a distribution payment of approximately $ 1,466.0 million to BD in connection with the spin off.
+Added: The $ 1,466.0 million payment to BD for the consideration for assets transferred consisted of $ 1,266.0 million of cash and $ 200.0 million of Related Party Notes (see Note 3).
+Added: The schedule of principal payments required on long-term debt for the next five fiscal years and thereafter is as follows:
+Added: Thereafter $ 1,407.3
+Added: The estimated fair value of long-term debt (including current portion) at March 31, 2022 was $ 1,409.5 million compared with a carrying value (which includes a reduction for amortized debt issuance costs and discounts) of $ 1,413.2 million.
+Added: Fair value was estimated using inputs other than quoted prices in active markets for identical assets and liabilities that are observable either directly or indirectly for substantially the full term of the asset or liability and would be considered Level 2 in the fair value hierarchy.
+Added: Note 11 — Earnings per Share
+Added: On April 1, 2022, the effective date of the spin off, 57,797,841 shares of embecta's common stock, par value $ 0.01 per share, were distributed to BD shareholders of record as of March 22, 2022, the record date of the transaction.
+Added: This share amount is utilized for the calculation of basic and diluted earnings per share for all periods presented prior to the spin off.
+Added: For the three and six months ended March 31, 2022 and 2021, these shares are treated as issued and outstanding for
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
+Added: purposes of calculating historical earnings per share.
+Added: For periods prior to the spin off, it is assumed that there are no dilutive equity instruments as there were no equity awards of embecta outstanding prior to the spin off.
+Added: On April 1, 2022, embecta also granted 48,192 of potential shares to non-employee directors in the form of restricted stock units ("RSUs"), which vest at the earlier of (i) the first anniversary of the grant date or (ii) the date of the first annual meeting of shareholders, subject to continued employment of the recipients.
+Added: On April 4, 2022 and in connection with the spin off, embecta granted 860,611 of potential shares to members of the embecta leadership team as a one-time sign-on equity grant, subject to continued employment, comprised of the following:
+Added: • 172,787 grants of time-vested restricted stock units (“TVUs”) which cliff vest on the third anniversary after grant date;
+Added: • 528,167 grants of stock appreciation rights (“SARs”) which cliff vest on the third anniversary after grant date and;
+Added: • 27,653 of TVUs and 132,004 of SARs granted to the CEO which vest evenly over three and four years , respectively.
+Added: The awards granted to members of embecta's leadership team and non-employee directors were not included in the computation of diluted earnings per share for the three and six months ended March 31, 2022 and 2021.
+Added: Three months ended March 31, Six months ended March 31,
+Added: 2022 2021 2022 2021
+Added: Net Income $ 79.6 $ 107.9 $ 178.4 $ 213.2
+Added: Number of Basic and Diluted Shares Outstanding 57,797,841 57,797,841 57,797,841 57,797,841
+Added: Earnings per share - basic and diluted $ 1.38 $ 1.87 $ 3.09 $ 3.69
Note 12 — Financial Instruments and Fair Value Measurements
−Removed: Foreign Currency and Other Risks
−Removed: The Company has foreign currency exposures throughout the various countries in which it operates.
−Removed: Transactional currency exposures that arise from entering into transactions, generally on an intercompany basis, in non-hyperinflationary
−Removed: countries that are denominated in currencies other than the functional currency are mitigated by BD primarily through the use of forward contracts.
−Removed: In order to mitigate foreign currency exposure relating to its investments in certain foreign subsidiaries, BD hedges the currency risk associated with those investments with instruments, such as foreign currency-denominated debt, cross-currency swaps and currency exchange contracts, which are designated as net investment hedges.
−Removed: The Company does not enter into any derivative transactions, contracts, options, or swaps.
−Removed: Accordingly, derivative assets and liabilities held by BD at the corporate level were not attributable to the Company for any of the periods presented.
−Removed: Net gains or losses relating to the net investment hedges, which are attributable to changes in foreign currencies to U.S.
−Removed: dollar spot exchange rates, are recorded as a component of foreign currency translation adjustments in Other comprehensive loss
−Removed: Upon the termination of a net investment hedge, any net gain or loss included in Accumulated other comprehensive loss
−Removed: relative to the investment hedge remains until the foreign subsidiary investment is disposed of or is substantially liquidated.
−Removed: Hedges of the transactional foreign exchange exposures resulting primarily from intercompany payables and receivables are undesignated hedges.
−Removed: As such, the gains or losses on these instruments are recognized immediately in income.
−Removed: These gains and losses are largely offset by gains and losses on the underlying hedged items, as well as the hedging costs associated with the derivative instruments.
−Removed: Due to the Company’s participation in BD’s hedging program, the Company records an allocated portion of the impact of these activities.
−Removed: The net amounts recognized in Other income (expense), net
−Removed: during the three months ended December 31, 2021 and 2020 were immaterial to the Company’s condensed combined financial results.
+Added: The following reconciles Cash and cash equivalents reported within the condensed combined balance sheets as of March 31, 2022 and September 30, 2021, to the total amounts shown on the condensed combined statements of cash flows:
+Added: March 31, 2022 September 30, 2021
+Added: Cash and cash equivalents $ 264.3 $ —
+Added: Cash and cash equivalents as of March 31, 2022 includes cash held in money market funds and other cash equivalents.
+Added: All cash and cash equivalents are Level 1 in the fair value hierarchy.
Nonrecurring Fair Value Measurements
−Removed: Non-financial
−Removed: assets, including property, plant and equipment as well as intangible assets, are measured at fair value when there are indicators of impairment and these assets are recorded at fair value only when an impairment is recognized.
+Added: Non-financial assets, including property, plant and equipment as well as intangible assets, are measured at fair value when there are indicators of impairment and these assets are recorded at fair value only when an impairment is recognized.
These measurements of fair value are generally based upon Level 3 inputs, including values estimated using the income approach.
−Removed: In the quarter ended December 31, 2020, the Company recorded impairment charges totaling $ 10.0 million related to certain construction in progress assets that related to discontinued projects.
+Added: During the six months ended March 31, 2021, the Company recorded impairment charges related to certain construction in progress assets related to discontinued projects totaling $ 10.0 million.
The impairment charges were recorded to adjust the carrying amount of the assets to the assets’ fair values, which were estimated through a discounted cash flow model that utilized Level 3 inputs.
−Removed: The impairment charges are recognized within Cost of products sold
−Removed: in the condensed combined statement of income.
−Removed: There were no impairment charges in the quarter ended December 31, 2021.
+Added: The impairment charges are recognized within Cost of products sold in the condensed combined statement of income.
+Added: There were no impairment charges during the three and six months ended March 31, 2022.
Concentration of Credit Risk
−Removed: On an ongoing basis, the Company’s operations form part of BD’s monitoring of concentrations of credit risk associated with financial institutions with which BD conducts business.
+Added: As of March 31, 2022, the Company’s operations form part of BD’s monitoring of concentrations of credit risk associated with financial institutions with which BD conducts business.
Therefore, the Company is exposed to credit loss in the event of nonperformance by such financial institutions.
3 unchanged sentences
The Company does not normally require collateral from its customers.
−Removed: Two of the Company’s customers represent at least 10.0 % of the gross trade receivables balance individually and, in the aggregate, represent approximately 23.0 % of the gross trade receivable balance as of December 31, 2021.
−Removed: Two of the Company’s customers represent at least 10.0 % of total revenues individually and, in the aggregate, represent approximately 30.1 % of total revenues for the quarter ended December 31, 2021.
+Added: As of March 31, 2022, the Company had transferred the majority of its trade receivables to BD under the Factoring Agreement (see Note 3).
+Added: As a result, the Company is no longer exposed to credit risk associated with those transferred receivables and does not have material credit risk exposure associated with the remaining $ 15.2 million of trade receivables.
+Added: Three of the Company’s customers represent at least 10.0% of total revenues individually and, in the aggregate, represent approximately 43.6 % for the three
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
+Added: months ended March 31, 2022, and two customers represent at least 10.0% of total revenues individually and, in the aggregate, represent 31.2 % of total revenues for the six months ended March 31, 2022.
Note 13 — Property, Plant and Equipment
Property, Plant and Equipment, Net consisted of:
−Removed: As of December
−Removed: As of September
+Added: As of March 31, 2022 As of September 30, 2021
+Added: Land $ 1.6 $ 3.6
+Added: Buildings 98.2 120.4
Machinery, equipment and fixtures 522.7 570.8
1 unchanged sentence
Construction in progress 145.7 190.8
+Added: $ 774.7 $ 891.7
accumulated depreciation ( 419.0 ) ( 440.7 )
Total Property, Plant and Equipment, Net $ 355.7 $ 451.0
+Added: The Company's property, plant and equipment assets as of March 31, 2022 decreased by $ 95.3 million, primarily due to various transfer of assets from Embecta to BD.
+Added: Approximately $ 67.5 million of these transferred assets relate to construction-in-progress machinery and equipment, primarily driven by the transfer of a production line in Ireland.
+Added: Additionally, there was $ 4.8 million and $ 3.7 million of machinery and equipment transferred to BD from China and the United States, respectively.
+Added: These assets will be retained by BD subsequent to the spin off.
+Added: The remaining difference is due to a stronger U.S.
+Added: dollar as compared to the prior-year period, which resulted in a decrease in Euro denominated property, plant and equipment.
Note 14 — Subsequent Events
−Removed: Management has evaluated subsequent events through March 16, 2022, the date the condensed combined financial statements were available to be issued and determined that no subsequent events have occurred that would require recognition in the condensed combined financial statements or disclosure in the notes to the condensed combined financial statements, except as described below:
−Removed: On February 1, 2022, BD’s Board of Directors approved the spin-off
−Removed: of the Diabetes Care Business.
−Removed: On February 10, 2022, the SEC declared effective Embecta’s Registration Statement on Form 10, as amended.
−Removed: will occur by means of a pro-rata
−Removed: distribution of all of Embecta’s issued and outstanding shares of common stock on the basis of one share of Embecta common stock for every five shares of BD common stock held as of the close of business on March 22, 2022, the record date for the spin-off.
−Removed: The distribution is expected to be completed on April 1, 2022.
−Removed: The distribution is expected to qualify as tax-free
−Removed: to BD and its shareholders for U.S.
−Removed: federal income tax purposes.
−Removed: Upon completion of the distribution, Embecta will be an independent, publicly traded company and BD will retain no ownership interest.
−Removed: “When-issued” trading of Embecta common stock will begin on or shortly before the record date of March 22, 2022, under the ticker symbol “EMBCV,” and will continue until the distribution date.
−Removed: “Regular-way”
−Removed: trading of Embecta common stock is expected to begin on the spin-off date of April 1, 2022, under the same ticker symbol of “EMBC.”
−Removed: Financing Arrangements
−Removed: In February 2022 and in connection with the spin-off,
−Removed: Embecta issued $ 500.0 million of senior secured 5.000 % notes due February 15, 2030.
−Removed: Prior to the distribution date of April 1, 2022, Embecta expects to enter into a credit agreement which will provide for a $ 1,150.0 million senior secured seven-year term loan facility, as well as a $ 500.0 million senior secured five-year revolving credit facility, which is expected to be undrawn at the spin-off
−Removed: The interest rate on the $ 1,150.0 million term loan is 300 basis points over the secured overnight financing rate (“SOFR”), with a 0.5 % SOFR floor.
−Removed: Embecta is expected to use the aggregate proceeds received from the issuance of the senior secured notes and the term loan facility to make a distribution payment of approximately $ 1,440.0 million to BD in connection with the spin-off
−Removed: on the effectiveness date of April 1, 2022.
−Removed: Embecta plans to hold approximately $ 160.0 million in cash upon completion of the spin-off.
−Removed: In addition, Embecta will enter into a Trade Receivables Factoring Agreement with BD effective at the time of the spin-off.
−Removed: Embecta will owe BD a service fee calculated as 0.1 % of annual revenues related to countries subject to the agreement, in exchange for the services provided by BD pursuant to the Trade Receivables Factoring Agreement.
+Added: Management has evaluated subsequent events through May 13, 2022, the date the condensed combined financial statements were available to be issued and determined that no subsequent events have occurred that would require recognition in the condensed combined financial statements or disclosure in the notes to the condensed combined financial statements, except as described below:
+Added: Spin off Update
+Added: On April 1, 2022, the spin off was completed and became effective at 12:01 a.m.
+Added: Eastern Daylight time.
+Added: In connection with the spin off, 57,797,841 of embecta's outstanding shares of common stock, par value $ 0.01 per share, were distributed to BD stockholders of record as of the close of business on March 22, 2022.
+Added: 6.75 % Senior Secured Notes due 2030
+Added: On April 1, 2022, BD transferred the related party senior secured notes with a notional of $ 200.0 million issued by embecta to Morgan Stanley in exchange for certain notes of BD that were purchased by Morgan Stanley pursuant to a tender offer.
+Added: Morgan Stanley then sold the 6.75 % senior secured notes to qualified institutional buyers in the United States pursuant to Rule 144A under the Securities Act of 1933, as amended.
+Added: As of April 1, 2022, the senior secured notes became third party debt of embecta.
embecta and BD Agreements
−Removed: In connection with the spin-off,
−Removed: BD and Embecta have entered and will enter into various agreements to effect the spin-off
−Removed: and provide a framework for the relationship between BD and Embecta after the spin-off,
−Removed: including a separation and distribution agreement, a transition services agreement (TSA), manufacturing and supply agreements (MSAs), reverse manufacturing and supply agreements (RMSAs), an employee matters agreement, a tax matters agreement, a lease agreement, and certain other commercial agreements.
−Removed: The agreements are expected to go into effect as of the spin-off
−Removed: date, April 1, 2022.
+Added: In connection with the spin off, BD and embecta have entered into various agreements to affect the spin off and provide a framework for the relationship between BD and embecta after the spin off, including a separation and distribution agreement, a transition services agreement, a tax matters agreement, an employee matters agreement, a cannula supply agreement, contract manufacturing agreements, an intellectual property matters agreement, a logistics services agreement, distribution agreements and other transaction agreements.
+Added: As of April 1, 2022, the Factoring Agreement is no longer an arrangement with a related party.
+Added: embecta will continue to account for the transfer as sales of trade receivables and maintain the same presentation of amounts arising from the Factoring Agreement on the condensed combined balance sheets and condensed combined statements of income and cash flows.
+Added: Dollar amounts are in millions except per share amounts or as otherwise specified.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.