16 unchanged sentences
Prevention & Recovery (“P&R”) and Reconstructive (“Recon”).
−Removed: • Prevention & Recovery - a leader in orthopedic solutions, providing devices, software and services across the patient care continuum from injury prevention to rehabilitation after surgery, injury, or from degenerative disease.
−Removed: • Reconstructive - innovation market-leader positioned in the fast-growing surgical implant business, offering a comprehensive suite of reconstructive joint products for the hip, knee, shoulder, elbow, foot, ankle, and finger and surgical productivity tools.
+Added: • P&R - a leader in orthopedic solutions, providing devices, software and services across the patient care continuum from injury prevention to rehabilitation after surgery, injury, or from degenerative disease.
+Added: • Recon - innovation market-leader positioned in the fast-growing surgical implant business, offering a comprehensive suite of reconstructive joint products for the hip, knee, shoulder, elbow, foot, ankle, and finger and surgical productivity tools.
We have a global footprint, with production facilities in North America, Europe, Africa, and Asia.
25 unchanged sentences
Once the Separation was completed in the second quarter of 2022, we began classifying the results from the fabrication technology business for the comparable periods presented as a discontinued operation in our financial statements.
−Removed: Accordingly, the results of our fabrication technology businesses are excluded from continuing operations in the accompanying financials for the years ended December 31, 2022, 2021, and 2020.
−Removed: We expect that the Separation allows each company to:
−Removed: (1) optimize capital allocation for internal investment, mergers and acquisitions, and return of capital to shareholders;
−Removed: (2) tailor investment to its specific business profile and strategic priorities in the most efficient manner possible;
−Removed: (3) increase operating flexibility and resources to capitalize on growth opportunities in its respective markets;
−Removed: and (4) improve both investor alignment with its clear value proposition and the ability for investors to value it based on its distinct strategic, operational and financial characteristics.
−Removed: The Separation also provides each company with an appropriately valued acquisition currency that can be used for larger, transformational transactions.
+Added: Accordingly, the results of our fabrication technology businesses in our financial statements prior to its spin-off as a separate public company are excluded from continuing operations in the accompanying financials for the years ended December 31, 2022 and 2021.
Please see Part I.
4 unchanged sentences
The change in Net sales due to acquisitions for the years ended December 31, 2023 and 2022 presented in this filing represents the incremental sales in comparison to the portion of the prior period during which we did not own the business.
+Added: During the year ended December 31, 2023, we completed one business combination and two asset acquisitions in Recon.
+Added: On June 28, 2023, we acquired Novastep, a leading player in Minimally Invasive Surgery (MIS) foot and ankle solutions for total consideration of $96.9 million.
+Added: The Novastep best-in-class MIS bunion system serves a rapidly growing portion of the global bunion segment.
+Added: On July 20, 2023, we completed the asset acquisition of SEAL, developers of a broad line of external fixation products for total consideration of $28.2 million.
+Added: These two acquisitions are valuable additions serving to enhance the offerings under our foot & ankle product lines.
+Added: On October 5, 2023, we acquired 100% interest in Precision AI, a developer of surgical planning software.
+Added: This asset acquisition complements our current product offerings with advanced surgical planning software.
+Added: The software has capabilities to be used for shoulder reconstruction and there is opportunity to expand this to additional anatomies.
During the year ended December 31, 2022, the Company completed two business acquisitions for aggregate net cash consideration of $50.5 million.
4 unchanged sentences
In the second quarter of 2021, the Company acquired MedShape, Inc., a provider of innovative surgical solutions for foot and ankle surgeons using its patented superelastic nickel titanium (NiTiNOL) and shape memory polymer technologies.
−Removed: These two acquisitions were completed for total consideration, net of cash received, of $204.1 million, subject to certain adjustments.
+Added: These two acquisitions were completed for total consideration, net of cash received, of $204.1 million.
The Trilliant and MedShape acquisitions, along with the 2020 acquisition of the Scandinavian Total Ankle Replacement System and Finger Joint Arthroplasty Portfolio, created our growth product portfolio in the foot and ankle surgical market.
−Removed: In the third quarter of 2021, the Company acquired Mathys AG Bettlach (“Mathys”), a Switzerland-based company that develops and distributes innovative products for artificial joint replacement, synthetic bone graft solutions and sports medicine, for total acquisition equity consideration of $285.7 million of Colfax Common stock.
−Removed: The Mathys acquisition expanded our reconstructive product portfolio with its complementary surgical solutions and broadened our reach outside the U.S.
−Removed: During the year ended December 31, 2020, the Company completed five acquisitions for total consideration, net of cash received, of $67.5 million , subject to certain purchase price adjustments.
−Removed: This included the fourth quarter acquisition of LiteCure LLC, a U.S.
−Removed: leader in high-powered laser rehab products for human and veterinary medical applications for net cash consideration after purchase price adjustments of $39.6 million .
+Added: In the third quarter of 2021, the Company acquired Mathys AG Bettlach (“Mathys”), a Switzerland-based company that develops and distributes innovative products for artificial joint replacement, synthetic bone graft solutions and sports medicine, for total acquisition equity consideration of $285.7 million of our common stock.
+Added: The Mathys acquisition expanded our reconstructive product portfolio with its complementary surgical solutions and broadened our reach internationally.
Global Operations
7 unchanged sentences
Changes in foreign exchange rates can impact our results of operations and are quantified when significant.
−Removed: For the year ended December 31, 2022 compared to 2021, fluctuations in foreign currencies decreased Net sales and Gross profit by approximately 2.5% and decreased operating expenses by approximately 2%.
−Removed: Although sales in our Prevention & Recovery and Reconstructive segments typically peak in the fourth quarter, these historical seasonality trends were disrupted by the commercial impacts caused by the COVID-19 pandemic.
+Added: For the year ended December 31, 2023 compared to 2022, fluctuations in foreign currencies increased net sales by 0.4%, decreased gross profit by 0.3%, and increased operating expenses by 0.5%.
+Added: The unfavorable impact on gross profits is due to the Mexican peso strengthening and its effect on costs at one of our primary manufacturing facilities.
+Added: Although sales in P&R and Recon typically peak in the fourth quarter, these historical seasonality trends were disrupted by the commercial impacts caused by the COVID-19 pandemic.
General economic conditions may, however, impact future seasonal variations.
Material Costs
−Removed: Our principal raw materials and components are foam ethylene vinyl acetate, copolymer for our bracing and vascular products in our Prevention & Recovery segment and cobalt chromium alloy, stainless steel alloys, titanium alloy and ultra high molecular weight polyethylene in our Reconstructive segment.
+Added: Our principal raw materials and components are foam ethylene vinyl acetate, copolymer for our bracing and vascular products in P&R and cobalt chromium alloy, stainless steel alloys, titanium alloy and ultra high molecular weight polyethylene in Recon.
Prices for raw materials, energy and commodities are subject to volatility and are influenced by worldwide economic conditions.
1 unchanged sentence
however, inflation effects have increased since 2021 and are expected to continue to remain elevated for at least the near term.
−Removed: In response, we have been enacting tactical price increases to certain products, mainly in the Prevention & Recovery segment.
+Added: In response, we have been enacting tactical price increases to certain products, mainly in P&R.
Although we seek to proactively manage inflation risk, future changes in component and raw material costs may adversely impact earnings or our margins.
6 unchanged sentences
2023 2022 2021
−Removed: Prevention & Recovery 66 % 72 % 77 %
−Removed: Reconstructive (1)
+Added: P&R 63 % 66 % 72 %
37 % 34 % 28 %
−Removed: (1) The changes from the year ended December 31, 2020 to 2022 reflects the impact from acquisitions and double-digit growth.
+Added: (1) The change in mix from the year ended December 31, 2021 to 2023 reflects the impact from acquisitions and double-digit growth in Recon.
+Added: With the acquisition of Lima in Recon on January 3, 2024, the sales mix is expected to further increase in Recon.
Non-GAAP Measures
1 unchanged sentence
Adjusted EBITDA and Adjusted EBITDA margin, two non-GAAP performance measures, are included in this report because they are key metrics used by our management to assess our operating performance.
−Removed: Adjusted EBITDA excludes from Net income (loss) from continuing operations the effect of income tax expense (benefit), Other income, non-operating (gain) loss on investments, debt extinguishment charges, interest expense, net, restructuring and other charges, Medical Device Regulation (MDR) fees and other costs, strategic transaction costs, stock-based compensation, depreciation and other amortization, acquisition-related intangible asset amortization, insurance settlement (gain) loss, and fair value charges on acquired inventory.
+Added: Adjusted EBITDA excludes from Net income (loss) from continuing operations the effect of income tax expense (benefit);
+Added: Other income, net;, non-operating (gain) loss on investments;
+Added: debt extinguishment charges;
+Added: interest expense, net;
+Added: restructuring and other charges;
+Added: Medical Device Regulation (“MDR”) fees and other costs;
+Added: strategic transaction costs;
+Added: stock-based compensation;
+Added: depreciation and other amortization;
+Added: acquisition-related intangible asset amortization;
+Added: insurance settlement (gain) loss;
+Added: and fair value charges on acquired inventory.
We also present Adjusted EBITDA and Adjusted EBITDA margin by operating segment, which are subject to the same adjustments.
6 unchanged sentences
Year Ended December 31, 2023
−Removed: Prevention & Recovery Reconstructive Total
+Added: P&R Recon Total
(Dollars in millions)
Net loss from continuing operations (GAAP) (1)
−Removed: Income tax expense 36.1
−Removed: Other income (2.1)
−Removed: Gain on cost basis investment (8.8)
−Removed: Gain on investment in ESAB Corporation (102.7)
+Added: Income tax benefit (13.3)
+Added: Other income, net (25.7)
Debt extinguishment charges 7.3
2 unchanged sentences
Operating loss margin (2.3) % (6.5) % (3.8) %
−Removed: Adjusted to add (deduct):
+Added: Adjusted to add:
Restructuring and other charges (2)
+Added: 13.5 6.4 20.0
MDR and other costs 14.5 12.9 27.4
5 unchanged sentences
Amortization of acquired intangibles 93.6 40.0 133.5
−Removed: Insurance settlement gain (3)
−Removed: (24.4) (12.3) (36.7)
Inventory step-up — 0.1 0.1
2 unchanged sentences
(1) Non-operating components of Net loss from continuing operations are not allocated to the segments.
−Removed: (2) Restructuring and other charges in the Prevention & Recovery segment includ es $1.7 million of ex pense classified as Cost of sales on the Company’s Consolidated Statements of Operations.
+Added: (2) Restructuring and other charges in P&R includes $2.6 million of expense classified as Cost of sales on the Company’s Consolidated Statements of Operations.
(3) Certain amounts are allocated to the segments as a percentage of revenue as the costs or gain are not discrete to either segment.
Year Ended December 31, 2022
−Removed: Prevention & Recovery Reconstructive Total
+Added: P&R Recon Total
(Dollars in millions)
Net loss from continuing operations (GAAP) (1)
−Removed: Income tax benefit (19.5)
+Added: Income tax expense 36.1
+Added: Other income, net (2.1)
+Added: Gain on cost basis investment (8.8)
+Added: Gain on investment in ESAB Corporation (102.7)
Debt extinguishment charges 20.4
2 unchanged sentences
Operating loss margin (1.8) % (9.9) % (4.6) %
−Removed: Adjusted to add:
+Added: Adjusted to add (deduct):
Restructuring and other charges (2)
−Removed: 11.5 2.4 13.9
MDR and other costs 9.8 6.9 16.7
5 unchanged sentences
Amortization of acquired intangibles 80.1 46.2 126.3
+Added: Insurance settlement gain (3)
+Added: (24.4) (12.3) (36.7)
Inventory step-up — 12.8 12.8
2 unchanged sentences
(1) Non-operating components of Net loss from continuing operations are not allocated to the segments.
−Removed: (2) Restructuring and other charges in the Prevention & Recovery segment includes $5.2 million of expense classified as Cost of sales on the Company’s Consolidated Statements of Operations.
+Added: (2) Restructuring and other charges in P&R includes $1.7 million of expense classified as Cost of sales on the Company’s Consolidated Statements of Operations.
(3) Certain amounts are allocated to the segments as a percentage of revenue as the costs or gain are not discrete to either segment.
Year Ended December 31, 2021
−Removed: Prevention & Recovery Reconstructive Total
+Added: P&R Recon Total
(Dollars in millions)
1 unchanged sentence
Income tax benefit (19.5)
+Added: Debt extinguishment charges 29.9
Interest expense, net 29.1
6 unchanged sentences
Strategic transaction costs (3)
+Added: 14.8 8.6 23.4
Stock-based compensation (3)
6 unchanged sentences
(1) Non-operating components of Net loss from continuing operations are not allocated to the segments.
−Removed: (2) Restructuring and other charges in the Prevention & Recovery segment includes $6.6 million of expense classified as Cost of sales on the Company’s Consolidated Statements of Operations.
+Added: (2) Restructuring and other charges in P&R includes $5.2 million of expense classified as Cost of sales on the Company’s Consolidated Statements of Operations.
(3) Certain amounts are allocated to the segments as a percentage of revenue as the costs or gain are not discrete to either segment.
Total Company
−Removed: Net sales from continuing operations increased to $1.6 billion in 2022 from $1.4 billion in 2021.
−Removed: The following table presents the components of changes in our consolidated Net sales.
+Added: Net sales increased by $144.1 million or 9.2% to $1.7 billion for the year ended December 31, 2023 compared with the prior year period.
+Added: The following table presents the components of changes in our consolidated Net sales for the years ended December 31, 2023 and 2022.
(Dollars in millions)
4 unchanged sentences
Foreign Currency Translation (3)
+Added: (36.0) (2.5) %
For the year ended December 31, 2022 $ 1,563.1
3 unchanged sentences
Foreign Currency Translation (3)
−Removed: (36.0) (2.5) %
For the year ended December 31, 2023 $ 1,707.2
3 unchanged sentences
2023 Compared to 2022
−Removed: Net sales increased during 2022 as compared to 2021 primarily due to an increase in sales from existing businesses across both of our segments and sales from acquired businesses in our Reconstructive segment, partially offset by foreign currency headwinds primarily in our Prevention & Recovery segment.
−Removed: In our Reconstructive segment, existing business sales increased $47.1 million, or 11.8%, due to significantly higher sales volumes than the prior year across all product lines driven by market outperformance, new product launches, and reduced COVID impacts.
−Removed: In our Prevention & Recovery segment, existing business sales increased $32.5 million, or 3.2%, due to improved sales volumes and inflation-related pricing increases.
−Removed: Net sales from acquisitions increased during 2022 as compared to 2021 primarily due to the Mathys, Trilliant, and Medshape acquisitions in our Reconstructive segment that closed in 2021.
+Added: Net sales increased during 2023 as compared to 2022 primarily due to an increase in sales from existing businesses across both of our segments and to a lesser extent sales from acquired businesses in Recon and favorable foreign currency translation.
+Added: In Recon, existing business sales increased $76.7 million, or 14.3% due to significantly higher sales volumes than the prior year across all product lines driven by market outperformance and new product launches.
+Added: In P&R, existing business sales increased $47.1 million, or 4.6% due to improved sales volumes and inflation-related pricing increases.
+Added: Net sales from acquisitions increased during 2023 primarily due to the Novastep and 360 Med Care acquisitions in Recon that closed in 2023 and 2022, respectively.
+Added: Lastly, the weakening of the U.S.
+Added: dollar relative to other currencies, most notably the Swiss Franc and Euro, caused a $6.1 million favorable currency translation impact.
+Added: 2022 Compared to 2021
+Added: Net sales increased during 2022 as compared to 2021 primarily due to an increase in sales from existing businesses across both of our segments and sales from acquired businesses in Recon, partially offset by foreign currency headwinds primarily in P&R.
+Added: In Recon, existing business sales increased $47.1 million, or 11.8%, due to significantly higher sales volumes than the prior year across all product lines driven by market outperformance, new product launches, and reduced COVID impacts.
+Added: In P&R, existing business sales increased $32.5 million, or 3.2%, due to improved sales volumes and inflation-related pricing increases.
+Added: Net sales from acquisitions increased during 2022 as compared to 2021 primarily due to the Mathys, Trilliant, and Medshape acquisitions in Recon that closed in 2021.
The strengthening of the U.S.
dollar relative to other currencies, most notably the Euro, caused a $36.0 million unfavorable currency translation impact.
−Removed: 2021 Compared to 2020
−Removed: Net sales increased during 2021 as compared to 2020 due to the recovery from the COVID-related sales downturn in 2020, inflation-related pricing increases, sales from acquisitions, new product sales, and foreign currency tailwinds.
−Removed: In our Reconstructive segment, existing business sales increased $36.1 million, or 14.0%, primarily due to a recovery in sales volumes from the decline related to COVID-19 and expansion in the reconstructive product group from market outperformance and new product launches.
−Removed: In our Prevention & Recovery segment, existing business sales increased $117.6 million, or 13.6%, primarily due to a recovery in sales volumes from the decline related to COVID, as well as inflation-related pricing increases and foreign currency tailwinds.
−Removed: Net sales from acquisitions increased during 2021 as compared to 2020 primarily due to acquisitions that closed in 2021 and the fourth quarter of 2020.
−Removed: The weakening of the U.S.
−Removed: dollar relative to other currencies, most notably the Euro, led to an $11.7 million favorable currency translation impact.
Operating Results
24 unchanged sentences
Insurance settlement gain
+Added: $ — $ (36.7) $ —
Inventory step-up $ 0.1 $ 12.8 $ 10.8
1 unchanged sentence
Debt extinguishment charges $ 7.3 $ 20.4 $ 29.9
+Added: Other income, net $ (25.7) $ (2.1) $ —
Income tax expense (benefit) $ (13.3) $ 36.1 $ (19.5)
1 unchanged sentence
2023 Compared to 2022
−Removed: Gross profit increased $91.7 million during 2022 in comparison to 2021 due to an $89.5 million increase in our Reconstructive segment.
+Added: Gross profit increased $121.4 million during 2023 in comparison to 2022 due to a $82.1 million increase in Recon and a $39.3 million increase in P&R.
+Added: The Gross profit increase was attributable to increased sales in our existing businesses from volume and inflation-related pricing increases, improved operating cost leverage, and the benefit of a decrease of $12.7 million in inventory fair value step-up amortization charges, partially offset by unfavorable foreign currency translation and inflation in supply chain, logistics, and other costs.
+Added: Gross profit margin increased due to the aforementioned factors.
+Added: Selling, general and administrative expense increased $57.4 million during 2023 in comparison to 2022, primarily due to increased commissions driven by higher sales, investments to support growth, spending on MDR and other costs, and cost inflation, partially offset by cost reduction initiatives and a net decrease in Strategic transactions costs.
+Added: Research and development costs also increased compared to the prior year period, primarily due to increased spend within recently acquired businesses in Recon, which are investing in surgical productivity solutions and computer-assisted surgery technologies.
+Added: Amortization of acquired intangibles and Depreciation and other amortization also increased compared to the prior year period due to business acquisitions.
+Added: Interest expense, net decreased $4.4 million during 2023 in comparison to 2022 due to a reduction in debt balances as a result of the Separation-related debt redemptions at the beginning of the second quarter of 2022, the extinguishment of the outstanding balance of the Enovis Term Loan, and interest savings from $7.3 million interest received on the Swiss Franc cross-currency swap agreements.
+Added: Other income, net increased primarily due to the gain on the foreign currency forward contract to manage the exposure to currency exchange rate risk related to the Euro-denominated purchase price of Lima.
+Added: The effective tax rate for Net loss from continuing operations during 2023 was 19.8%, which differed from the 2023 U.S.
+Added: federal statutory tax rate of 21%, primarily due to a build in valuation allowance on interest limitation carryforwards, non-deductible expenses and U.S.
+Added: taxation on international operations.
+Added: This was offset by a release of uncertain tax positions, tax credits for research and development and non-U.S.
+Added: income taxed at lower rates.
+Added: The effective tax rate for Net income from continuing operations during 2022 was (1,745.8)%, which differed from the 2022 U.S.
+Added: federal statutory tax rate of 21% mainly due to non-taxable unrealized gain on the investment in ESAB and gain on cost basis investment, offset by non-deductible costs related to the tax-free Separation.
+Added: Net loss from continuing operations increased $15.6 million during 2023 in comparison to 2022, primarily due to one-time income items in the prior year period, including the Unrealized gain on investment in ESAB Corporation, Gain on cost basis investment, Insurance settlement gain, partially offset by the reduction of debt extinguishment charges and the aforementioned net impact of the Gross profit and Selling, general, and administrative increases as well as the decrease in Interest expense, net and the impact of unfavorable discrete tax items in 2022.
+Added: Adjusted EBITDA increased due to organic growth.
+Added: Adjusted EBITDA margin excluding the effects of recent acquisitions and foreign currency pressures increased by approximately 130 basis points.
+Added: Our recent acquisitions in Recon were dilutive to the net loss margin from continuing operations and to Adjusted EBITDA margin by approximately 20 basis points and are expected to be accretive to margins in future years.
+Added: 2022 Compared to 2021
+Added: Gross profit increased $91.7 million during 2022 in comparison to 2021 due to an $89.5 million increase in Recon.
The Gross profit increase was attributable to contributions from recent business acquisitions and increased sales in our existing businesses, partially offset by inflation of supply chain, logistics, and other costs, unfavorable foreign currency translation effects, and higher inventory step-up charges of $2.0 million.
Gross profit margin increased due to segment performance, including pricing and other benefits, offset by inflation of supply chain, logistics, and other costs.
−Removed: Selling, general and administrative expense increased $107.1 million primarily due to a $50.3 million increase in costs associated with acquisitions and the related integration costs from the newly acquired businesses within our Reconstructive segment and a $37.6 million increase in strategic transaction costs, driven by Separation-related costs incurred in the first half of 2022.
−Removed: Research and development costs also increased compared to the prior year period primarily due to increased spend within recently acquired businesses in our Reconstructive segment.
+Added: Selling, general and administrative expense increased $107.1 million primarily due to a $50.3 million increase in costs associated with acquisitions and the related integration costs from the newly acquired businesses within Recon and a $37.6 million increase in strategic transaction costs, driven by Separation-related costs incurred in the first half of 2022.
+Added: Research and development costs also increased compared to the prior year period primarily due to increased spend within recently acquired businesses in Recon.
Amortization of acquired intangibles and Depreciation and other amortization also increased compared to the prior year period due to acquisition-related increases.
22 unchanged sentences
Our recent acquisitions were dilutive to the margin by approximately 70 basis points and are expected to be accretive to margins in future years.
−Removed: 2021 Compared to 2020
−Removed: Gross profit increased $174.0 million during 2021 in comparison to 2020 due to an $87.3 million increase in our Prevention & Recovery Segment and an $86.8 million increase in our Reconstructive segment.
−Removed: The Gross profit increase was primarily attributable to higher sales volumes and related improved production efficiencies compared to 2020 during which sales volumes were negatively impacted by the COVID-19 pandemic.
−Removed: During 2021, Gross profit and gross profit margin also increased due to acquisitions, new product initiatives and favorable foreign currency impacts, partially offset by increased supply chain and logistic costs in both segments.
−Removed: Selling, general and administrative expense increased $150.3 million primarily due to a $103.7 million increase in costs associated with acquisitions and the related integration costs from the newly acquired businesses, primarily within our Reconstructive segment, the cessation of prior year temporary cost reduction measures that were taken in response to COVID-19, and increased sales commissions from higher sales levels.
−Removed: A $20.6 million increase in strategic transaction costs primarily related to the Separation also increased Selling, general and administrative expense during 2021.
−Removed: Debt extinguishment charges of $29.9 million were recorded in the second quarter of 2021 due to an early redemption of certain senior notes.
−Removed: Interest expense, net decreased by $23.7 million, primarily due to an overall reduction in debt balances during the current year as a result of the aforementioned redemption of senior notes.
−Removed: The effective tax rate for 2021 was 16.0% on a loss from continuing operations before income taxes, which was lower than the 2021 U.S.
−Removed: federal statutory tax rate of 21% mainly due to the impact of additional U.S.
−Removed: tax on international operations and certain non-deductible expenses.
−Removed: These were offset by the impact of the reduction of valuation allowance on U.S federal net operating losses.
−Removed: The effective tax rate for 2020 was 37.5% on a loss from continuing operations before income taxes, which was higher than the 2020 U.S.
−Removed: federal statutory tax rate of 21% mainly due to the net impact of reduction of valuation
−Removed: allowance on U.S.
−Removed: federal, state and foreign net operating losses.
−Removed: These were offset by the impact of additional U.S.
−Removed: tax on international operations and certain non-deductible expenses.
−Removed: Net loss from continuing operations increased in 2021 compared to 2020, largely due to the cessation of aforementioned temporary cost reductions implemented during 2020 in reaction to COVID-driven sales reductions, higher income tax expense, as well as increased supply chain and logistic costs, offset by increased sales from the 2021 COVID recovery.
−Removed: During 2021, we also incurred debt extinguishment charges, increased strategic transaction costs related to the Separation, and higher sales commissions related to greater sales.
−Removed: Net loss margin from continuing operations increased by 60 basis points due to the aforementioned factors.
−Removed: Adjusted EBITDA increased primarily due to the improved sales volumes and new product initiatives, partially offset by the aforementioned supply chain and logistic costs and sales commission increases, and the cessation of the aforementioned temporary cost reductions.
−Removed: Adjusted EBITDA margin remained flat due to the above reasons, the impacts of which were offset by costs associated with recent acquisitions which were dilutive to the margin, but are expected to be accretive in future years.
Business Segments
As discussed further above, we report results in two reportable segments:
−Removed: Prevention & Recovery and Reconstructive.
+Added: P&R and Recon.
Operating loss, adjusted EBITDA and adjusted EBITDA margins at the operating segment level also include allocations of certain central function expenses not directly attributable to either operating segment.
1 unchanged sentence
“Non-GAAP Measures” for a further discussion and reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures.
−Removed: Prevention & Recovery
We develop, manufacture, and distribute rigid bracing products, orthopedic soft goods, vascular systems and compression garments, and hot and cold therapy products and offer robust recovery sciences products in the clinical rehabilitation and sports medicine markets such as bone growth stimulators and electrical stimulators used for pain management.
−Removed: Our Prevention & Recovery products are marketed under several brand names, most notably DJO, to orthopedic specialists, primary care physicians, pain management specialists, physical therapists, podiatrists, chiropractors, athletic trainers, and other healthcare professionals who treat patients with a variety of treatment needs including musculoskeletal conditions resulting from degenerative diseases, deformities, traumatic events and sports-related injuries.
+Added: P&R products are marketed under several brand names, most notably DJO, to orthopedic specialists, primary care physicians, pain management specialists, physical therapists, podiatrists, chiropractors, athletic trainers, and other healthcare professionals who treat patients with a variety of treatment needs including musculoskeletal conditions resulting from degenerative diseases, deformities, traumatic events and sports-related injuries.
Many of our medical devices and related accessories are used by athletes and other patients for injury prevention and at-home physical therapy treatments.
We reach a diverse customer base through multiple distribution channels, including independent distributors, direct salespeople, and directly to patients.
−Removed: The following table summarizes selected financial data for our Prevention & Recovery segment:
+Added: The following table summarizes selected financial data for P&R:
Year Ended December 31,
4 unchanged sentences
Gross profit margin 51.8 % 50.4 % 50.3 %
−Removed: Selling, general and administrative expense $ 438.9 $ 421.9 $ 352.8
+Added: Selling, general and administrative expenses $ 442.7 $ 438.9 $ 421.9
Research and development expense $ 35.1 $ 33.5 $ 30.2
Operating loss (GAAP) $ (24.7) $ (18.2) $ (14.9)
−Removed: Operating loss margin (GAAP) (1.8) % (1.5) % (5.1) %
+Added: Operating loss margin (2.3) % (1.8) % (1.5) %
Adjusted EBITDA (non-GAAP) $ 152.5 $ 141.3 $ 133.5
1 unchanged sentence
2023 Compared to 2022
−Removed: Net sales in our Prevention & Recovery segment increased $1.6 million in the year ended December 31, 2022 compared with the prior year period, driven by organic growth in existing businesses which was aided by pricing increases to mitigate inflation, mostly offset by $30.9 million of currency translation pressure.
+Added: Net sales in P&R increased $49.2 million, or 4.8%, compared with the prior year period, driven by organic growth in existing businesses which was aided by pricing increases to mitigate inflation.
+Added: Gross profit increased $39.3 million due to the improved sales, offset by the effect of unfavorable foreign currency and inflation of supply chain, logistics, and other costs.
+Added: Gross profit margin increased 140 basis points due to improved sales mix and inflation-related customer pricing, partially offset by the effect of unfavorable foreign currency in a primary manufacturing facility.
+Added: Selling, general and administrative expense increased $3.8 million, which included an increase of $30.5 million, or 7%, primarily due to investment to support growth in the business, spending on MDR and other costs, largely offset by a reduction of in allocated Strategic transaction costs of $26.7 million which were higher in 2022 due to the Separation.
+Added: Operating loss increased due to an insurance settlement gain recorded in the second quarter of 2022, an increase of $13.5 million in amortization of acquired intangibles, and the net increase in the aforementioned selling, general and administrative expenses, partially offset by the higher gross profit.
+Added: Adjusted EBITDA and Adjusted EBITDA margin increased due to improved sales mix, partially offset by unfavorable foreign currency impacts in a primary manufacturing facility during the year ended December 31, 2023 compared to the prior year.
+Added: 2022 Compared to 2021
+Added: Net sales in P&R increased $1.6 million in the year ended December 31, 2022 compared with the prior year period, driven by organic growth in existing businesses which was aided by pricing increases to mitigate inflation, mostly offset by $30.9 million of currency translation pressure.
Gross profit increased $2.1 million due to the improved sales, offset by inflation of supply chain, logistics, and other costs and unfavorable foreign currency effects.
2 unchanged sentences
Adjusted EBITDA and Adjusted EBITDA margin increased due to the reduction in central cost allocations, partially offset by inflation of supply chain, logistics, and other costs.
−Removed: 2021 Compared to 2020
−Removed: Net sales in our Prevention & Recovery segment increased $162.9 million during 2021 compared to 2020 due to the strong recovery from the COVID-19 effects that impacted 2020, as well as new product initiatives, acquisition-related sales growth of $33.5 million, and a $11.2 million favorable foreign currency translation impact.
−Removed: Gross profit increased $87.3 million as a result of improved sales volumes and production efficiencies, offset by inflation-related pricing and cost increases.
−Removed: Gross profit margin increased 60 basis points for the same reasons.
−Removed: Selling, general and administrative expense increased primarily due to the cessation of temporary cost reductions implemented in 2020 and higher sales commissions in the current year.
−Removed: Adjusted EBITDA and Adjusted EBITDA margin increased due to the improved sales volumes, partially offset by increased Selling, general and administrative costs and cost increases over the same period.
−Removed: Reconstructive
We develop, manufacture, and market a wide variety of knee, hip, shoulder, elbow, foot, ankle, and finger implant products and surgical productivity solutions that serve the orthopedic reconstructive joint implant market.
Our products are primarily used by surgeons for surgical procedures.
−Removed: The following table summarizes the selected financial data for our Reconstructive segment:
+Added: The following table summarizes selected financial data for Recon:
Year Ended December 31,
4 unchanged sentences
Gross profit margin 68.7 % 65.6 % 65.4 %
−Removed: Selling, general and administrative expense $ 334.0 $ 243.8 $ 162.6
+Added: Selling, general and administrative expenses $ 387.6 $ 334.0 $ 243.8
Research and development expense $ 40.3 $ 27.4 $ 18.9
Operating loss (GAAP) $ (41.0) $ (52.9) $ (47.9)
−Removed: Operating loss margin (GAAP) (9.9) % (12.0) % (8.6) %
+Added: Operating loss margin (6.5) % (9.9) % (12.0) %
Adjusted EBITDA (non-GAAP) $ 116.7 $ 94.7 $ 72.5
1 unchanged sentence
2023 Compared to 2022
−Removed: Net sales increased for our Reconstructive segment in the year ended December 31, 2022 compared with the prior year, primarily due to acquisition-related sales growth of $93.3 million and existing business sales growth of $47.1 million.
+Added: Net sal es in creased in Recon by $94.9 million, or 17.7%, primarily due to higher sales volumes driven by broad market strength and market outperformance.
+Added: Gross profit increased in the year ended December 31, 2023 compared to the prior year, primarily due to increased sales in our existing businesses, improved operating cost leverage, and the benefit of a decrease of $12.7 million in inventory fair value step-up amortization charges, which also led to an increase in Gross profit margin.
+Added: Selling, general and administrative expense increased $53.6 million, including an increase of $43.1 million, or 15%, due to the growth in Recon from increased commissions driven by higher sales, investments to support growth, spending on MDR, and cost inflation, as well as a net increase in Strategic transactions costs of $3.9 million from an increase in deal and integration costs for the Lima and Novastep acquisitions offset by a decrease of Separation costs.
+Added: Research and development expense increased compared to the prior year period, primarily due to increased spend within recently acquired businesses which are investing in surgical productivity solutions and computer-assisted surgery technologies.
+Added: Operating loss decreased primarily due to the aforementioned factors driving organic growth, offset by an insurance settlement gain recorded in the second quarter of 2022 and an increase of $6.2 million in amortization of acquired intangibles.
+Added: Adjusted EBITDA increased primarily due to growth in existing businesses and operating leverage, partially offset by inflation of supply chain, logistics, and other costs.
+Added: Without the impact of recent acquisitions, Adjusted EBITDA increased 150 basis points compared to prior year.
+Added: The recent acquisitions of Novastep and 360 Med Care were dilutive to the margin by approximately 70 basis points but are expected to be accretive to margins in future years.
+Added: 2022 Compared to 2021
+Added: Net sales increased for Recon in the year ended December 31, 2022 compared with the prior year, primarily due to acquisition-related sales growth of $93.3 million and existing business sales growth of $47.1 million.
Sales were negatively impacted in 2021, most notably the second half of the year, due to COVID-19 surges and a related deceleration in elective surgical procedure volumes.
4 unchanged sentences
Recent acquisitions were dilutive to the margin by approximately 300 basis points, but are expected to be accretive to margins in future years.
−Removed: 2021 Compared to 2020
−Removed: Net sales increased for our Reconstructive segment during year ended December 31, 2021 compared with the prior year due to a recovery in sales volumes from the COVID-19-related declines during 2020, as well as continued expansion from market outperformance and new product launches, acquisition-related sales growth of $106.0 million and a favorable foreign currency translation impact of $0.5 million.
−Removed: After a surge of COVID-19 cases in the fourth quarter of 2020, which negatively impacted sales volumes early in 2021, sales volumes began normalizing late in the first quarter and through the second quarter of 2021.
−Removed: However, as a result of the increase in cases of COVID-19 variants during the second half of 2021, recovery slowed during this period, primarily due to a deceleration in elective surgical procedure volumes.
−Removed: Gross profit increased due to improved sales volumes and acquisition-related growth, partially offset by increased supply chain and logistic costs.
−Removed: Gross profit margin decreased because of recent acquisitions, which were dilutive to the 2021 margins, but are expected to be accretive in future years.
−Removed: Selling, general and administrative expense also increased primarily due to the additional costs from newly-acquired businesses and related integration costs, the cessation of temporary employee cost reductions implemented during 2020, and higher sales commissions in 2021.
−Removed: Adjusted EBITDA margin decreased because of recent acquisitions, which were dilutive to the 2021 margins, but are expected to be accretive in future years.
Liquidity and Capital Resources
We finance our long-term capital and working capital requirements through a combination of cash flows from operating activities, various borrowings and the issuances of equity.
−Removed: We expect that our primary ongoing requirements for cash will be for working capital, funding of acquisitions, capital expenditures, restructuring cash outflows, and interest and principal repayments on amounts drawn on our revolving credit facility.
+Added: We expect that our primary ongoing requirements for cash will be for working capital, funding of acquisitions, capital expenditures, restructuring cash outflows, and interest and principal repayments on our term loan and amounts drawn on our revolving credit facility.
We believe we could raise additional funds in the form of debt or equity if it was determined to be appropriate for strategic acquisitions or other corporate purposes.
15 unchanged sentences
On July 28, 2021, the Company issued 2.2 million shares of Common stock, as adjusted for the reverse stock split, to the former shareholders of Mathys for acquisition consideration of $285.7 million.
+Added: On September 22, 2023, the Company agreed to issue 1.9 million shares of our common stock to the seller of Lima for acquisition consideration of €100 million based on the thirty-day volume weighted average price of the Company’s common stock as of the close of business on September 21, 2023.
+Added: These shares are expected to be issued within eighteen months following the closing of the Lima Acquisition, subject to certain adjustments and conditions as provided for in the Lima Acquisition purchase agreement.
In 2018, our Board of Directors authorized the repurchase of our common stock from time-to-time on the open market or in privately negotiated transactions.
1 unchanged sentence
As of December 31, 2023, the remaining stock repurchase authorization provided by our Board of Directors was $100.0 million.
−Removed: The timing, amount, and method of shares repurchased is determined by management based on its evaluation of market conditions and other factors.
+Added: timing, amount, and method of shares repurchased is determined by management based on its evaluation of market conditions and other factors.
There is no term associated with the remaining repurchase authorization.
Enovis Term Loan and Revolving Credit Facility
−Removed: On April 4, 2022, we entered into a new credit agreement (the “Enovis Credit Agreement”), consisting of a $900 million revolving credit facility (the “Revolver”) with an April 4, 2027 maturity date and a term loan with an initial aggregate principal
−Removed: amount of $450 million and an April 4, 2023 maturity date (the “Enovis Term Loan”).
+Added: On April 4, 2022, we entered into a new credit agreement (the “Enovis Credit Agreement”), consisting of a $900 million revolving credit facility (the “Revolver”) with an April 4, 2027 maturity date and a term loan with an initial aggregate principal amount of $450.0 million and an April 4, 2023 maturity date (the “Enovis Term Loan”).
The Revolver contains a $50 million swing line loan sub-facility.
subsidiaries of the Company guarantee the obligations under the Enovis Credit Agreement.
−Removed: On November 18, 2022, the Company completed an exchange with a lender under the Enovis Credit Agreement of 6,003,431 shares of common stock of ESAB, representing all of the retained shares in ESAB following the Separation, for $230.5 million of the $450.0 million in Enovis Term Loan outstanding under the Enovis Credit Agreement, net of cost to sell.
−Removed: The remaining $219.5 million outstanding balance on the Enovis Term Loan matures on April 4, 2023, and w e expect to use the Revolver to pay the balance due.
+Added: On November 18, 2022, the Company completed an exchange with a lender under the Enovis Credit Agreement of 6,003,431 shares of common stock of ESAB, representing all of the retained shares in ESAB following the Separation, for $230.5 million of the $450.0 million in Enovis Term Loan that was outstanding at that time under the Enovis Credit Agreement, net of cost to sell.
+Added: On March 1, 2023, the Company extinguished the remaining outstanding balance on the Enovis Term Loan with borrowings on the Revolver.
The Enovis Credit Agreement contains customary covenants limiting the ability of the Company and its subsidiaries to, among other things, incur debt or liens, merge or consolidate with others, dispose of assets, make investments or pay dividends.
−Removed: In addition, the Enovis Credit Agreement contains financial covenants requiring the Company to maintain (i) a maximum total leverage ratio of not more than 4.00:1.00, with a step-down to 3.75:1.00 commencing with the fiscal quarter ending June 30, 2023, and a step-down to 3.50:1.00 commencing with the fiscal quarter ending June 30, 2024, and (ii) a minimum interest coverage ratio of 3.00:1.00.
+Added: In addition, the Enovis Credit Agreement contains financial covenants requiring the Company to maintain (i) a maximum total leverage ratio of not more than 3.75:1.00 commencing with the fiscal quarter ending June 30, 2023, and a step-down to 3.50:1.00 commencing with the fiscal quarter ending June 30, 2024, and (ii) a minimum interest coverage ratio of 3.00:1.00.
The Enovis Credit Agreement contains various events of default (including failure to comply with the covenants under the Enovis Credit Agreement and related agreements) and upon an event of default the lenders may, subject to various customary cure rights, require the immediate payment of all amounts outstanding under the Enovis Term Loan and the Revolver.
As of December 31, 2023, the Company was in compliance with the covenants under the Enovis Credit Agreement.
+Added: On October 23, 2023 the Company entered into an amendment to the Enovis Credit Agreement (the “Amendment”).
+Added: The Amendment provided for a new term loan commitment in the aggregate amount of $400 million (the “Term Loan Facility”).
+Added: The Term Loan Facility extended to the Company under the Amendment was funded on January 3, 2024, the date the Lima Acquisition was consummated.
+Added: The Term Loan Facility requires quarterly principal repayments at 1.25% of the initial aggregate principal amount and ultimately matures on April 4, 2027.
+Added: Pursuant to the Amendment, effective as of January 3, 2024, the date of consummation of the Lima Acquisition, (i) all facilities under the Enovis Credit Agreement (including the Term Loan Facility) became secured by certain personal property of the Company and certain of its subsidiaries, subject to limitations and exclusions;
+Added: (ii) the financial covenant under the Enovis Credit Agreement was be adjusted from total leverage ratio to senior secured leverage ratio and requires the senior secured leverage ratio to be no more than 3.75:1.00 with a step down to 3.50:1.00 commencing with the fiscal quarter ending June 30, 2024;
+Added: (iii) certain changes to the negative covenants became effective (including restrictions on repayments of junior financing and amendments to junior financing documents);
+Added: and (iv) certain additional changes were implemented (including the removal of the guaranty fallaway provision).
As of December 31, 2023, the weighted-average interest rate of borrowings under the Enovis Credit Agreement was 6.58%, excluding accretion of original issue discount and deferred financing fees, and there was $880.0 million available on the Revolver.
−Removed: In 2017, we issued senior unsecured notes with an aggregate principal amount of €350 million due in May 2025, with an interest rate of 3.25% (the “Euro Notes”).
−Removed: The Euro Notes were redeemed on April 7, 2022 at 100.813% of the principal amount after the completion of the Separation.
+Added: Euro Senior Notes
+Added: In 2017, we issued senior unsecured notes with an aggregate principal amount of €350.0 million due in May 2025, with an interest rate of 3.25%.
+Added: The Euro Senior Notes were redeemed on April 7, 2022 at 100.813% of the principal amount after the completion of the Separation.
Tangible Equity Unit (“TEU”) Amortizing Notes
In 2019, we issued 5.75% TEU amortizing notes due in January 2022 at an initial principal amount of $15.6099 per note with equal quarterly cash installments of $1.4375 per note representing a payment of interest and partial payment of principal.
−Removed: The Company paid $6.5 million, $25.0 million, and $23.4 million of principal on the TEU amortizing notes in the years ended December 31, 2022, 2021, and 2020, respectively.
+Added: The Company paid $6.5 million and $25.0 million of principal on the TEU amortizing notes in the years ended December 31, 2022 and 2021, respectively.
The final installment payment was made on January 15, 2022.
−Removed: Additionally, in the first quarter of 2022, all of the remaining related TEU prepaid stock purchase contracts were converted to shares of common stock.
+Added: Additionally, in the first quarter of
+Added: 2022, all of the remaining related TEU prepaid stock purchase contracts were converted to shares of common stock.
See Note 14, “Equity” for further information.
5 unchanged sentences
In the second quarter of 2021, a net loss on the early extinguishment of debt of $29.9 million was recorded and included $24.4 million of call premium on the retired debt.
+Added: Convertible Notes and Capped Calls
+Added: In connection with the signing of the definitive stock purchase agreement for the Lima Acquisition, we entered into several financing agreements in October 2023.
+Added: On October 24, 2023, we issued $460 million aggregate principal amount of senior unsecured convertible notes in a private placement pursuant to Rule 144A (the “2028 Notes”).
+Added: The 2028 Notes have an interest rate of 3.875%, payable semiannually in arrears on April 15 and October 15 of each year, beginning April 15, 2024.
+Added: The 2028 Notes will mature on October 15, 2028 unless earlier repurchased, redeemed, or converted.
+Added: We also entered into privately negotiated capped call transactions with certain of the initial purchasers of the 2028 Notes.
+Added: The capped call transactions are intended generally to mitigate potential dilution to our common stock upon conversion of any 2028 Notes and/or offset any cash payments we are required to make in excess of the principal amount of converted 2028 Notes, as the case may be, with such reduction and/or offset subject to a cap.
+Added: The $62 million capped call payment was classified as equity since it meets the derivative scope exception included in ASC 815 Derivative and Hedging.
Other Indebtedness
In addition, we are party to various bilateral credit facilities with a borrowing capacity of $30.0 million.
−Removed: As of December 31, 2022, there were no outstanding borrowings under these facilities.
−Removed: We are also party to letter of credit facilities with an aggregate capacity of $15.0 million.
Total letters of credit of $11.5 million were outstanding as of December 31, 2023.
We believe that our sources of liquidity are adequate to fund our operations for the next twelve months and the foreseeable future.
−Removed: As of December 31, 2022, we had $24.3 million of Cash and cash equivalents, a decrease of $695.1 million from the $719.4 million of Cash and cash equivalents on hand as of December 31, 2021.
−Removed: The Cash and cash equivalents as of December 31, 2021 include $39.1 million related to the ESAB business reported in Total current assets associated with discontinued operations on the Consolidated Balance Sheet.
+Added: As of December 31, 2023, we had $44.8 million of Cash and cash equivalents and restricted cash, an increase of $20.5 million from the $24.3 million of Cash and cash equivalents on hand as of December 31, 2022.
The following table summarizes the change in Cash and cash equivalents during the periods indicated and includes cash flows related to discontinued operations:
5 unchanged sentences
Proceeds from sale of property, plant and equipment 32.6 2.7 7.0
−Removed: Acquisitions, net of cash received, and investments (73.7) (223.3) (69.8)
+Added: Payments for acquisitions, net of cash received, and investments (152.8) (73.7) (223.3)
Net cash used in investing activities (242.5) (176.4) (320.5)
−Removed: Repayments of debt, net (1,591.2) (126.0) (118.3)
+Added: Proceeds from (repayments of) borrowings, net 217.2 (1,591.2) (126.0)
Distribution from ESAB Corporation, net — 1,143.4 —
Proceeds from issuance of common stock, net 1.8 5.8 745.2
+Added: Payment of capped call transactions (62.0) — —
Payment of debt extinguishment costs — (12.7) (24.4)
−Removed: Deferred consideration payments and other (10.4) (9.9) (16.8)
+Added: Other financing (29.2) (10.4) (9.9)
Net cash provided by (used in) financing activities 127.8 (465.1) 584.9
Effect of foreign exchange rates on Cash and cash equivalents 0.2 2.3 (2.2)
−Removed: Increase (decrease) in Cash and cash equivalents $ (695.1) $ 618.3 $ (8.6)
+Added: Increase (decrease) in Cash and cash equivalents and restricted cash $ 20.5 $ (695.1) $ 618.3
Cash (used in) provided by operating activities related to discontinued operations for the years ended December 31, 2023, 2022 and 2021 was $(2) million, $(27) million, and $224 million, respectively.
−Removed: Cash flows from operating activities can fluctuate significantly from period to period due to changes in working capital and the timing of payments for items such as restructuring and strategic transaction costs such as Separation costs.
+Added: Cash flows from operating activities can fluctuate significantly from period to period due to changes in working capital and the timing of payments for items such as restructuring, interest, income taxes and strategic transaction costs.
Changes in significant operating cash flow items are discussed below.
−Removed: • Operating cash flows from continuing operations working capital was a use of $116.0 million in 2022, primarily due to business growth and increases in inventory to insulate for supply chain volatility.
−Removed: Comparative results was a net inflow of $8.2 million for 2021 and a net outflow of $33.9 million for 2020.
−Removed: • During 2022 and 2021, cash paid for strategic transaction costs in our continuing operations were $61.0 million and $23.4 million, respectively.
−Removed: These costs were primarily related to the Separation.
−Removed: • Cash paid for interest was $37.1 million, $85.5 million and $104.6 million for 2022, 2021 and 2020, respectively.
−Removed: The decrease from 2021 to 2022 is primarily a result of the change in our capital structure due to the Separation.
−Removed: At the time of the Separation, the Company’s total debt of $2.1 billion was repaid and replaced with a $450 million term loan.
−Removed: The decrease from 2020 to 2021 is primarily due to debt repaid in 2021 with the $745.2 million of proceeds from the issuance of our common stock.
+Added: • Operating cash flows (used in) provided by continuing operations working capital was $(47.7) million, $(116.0) million, and $8.2 million for the years ended December 31, 2023, 2022 and 2021, respectively.
+Added: The uses in 2023 and 2022 are primarily due to business growth and increases in inventory to insulate for supply chain volatility.
+Added: • Cash paid for strategic transaction costs in our continuing operations were $38.3 million, $61.0 million and $23.4 million for the years ended December 31, 2023, 2022 and 2021, respectively.
+Added: These costs were related to the Separation, business development and integration costs of recent acquisitions.
+Added: • Cash paid for interest was $16.3 million, $37.1 million and $85.5 million for the years ended December 31, 2023, 2022 and 2021, respectively.
+Added: The decreases are primarily a result of the change in our capital structure due to the Separation.
+Added: At the time of the Separation, the Company’s total debt of $2.1 billion was repaid and replaced with a $450.0 million term loan that was further reduced by $230.5 million in November 2022 with the exchange of ESAB shares.
• During 2023, 2022, and 2021 cash payments of $16.2 million, $18.5 million and $8.0 million, respectively, were made related to our restructuring initiatives.
−Removed: • Cash provided by operating activities for 2022 included a net one-time $36.7 million inflow attributable to insurance settlements and 2021 includes a one-time cash inflow from a $36.0 million U.S.
+Added: • Cash paid for MDR and other costs were $27.4 million, $16.7 million, and $7.9 million for the years ended December 31, 2023, 2022 and 2021, respectively.
+Added: • 2023 includes a favorable change in accrued compensation and benefits of approximately $20.0 million.
+Added: • 2021 includes a one-time cash inflow from a $36.0 million U.S.
federal tax refund received in the first quarter of 2021.
Cash flows used in investing activities for 2023, 2022 and 2021 include $152.8 million, $73.7 million, and $223.3 million, respectively, for acquisitions and investments.
−Removed: Refer to Note 5 “Acquisitions” in the accompanying Notes to the Consolidated Financial Statements for more information.
+Added: Refer to Note 5 “Acquisitions and Investments” in the accompanying Notes to the Consolidated Financial Statements for more information.
Additionally, cash flows used in investing activities in 2023, 2022, and 2021 include $122.2 million, $105.5 million, and $104.2 million, respectively, for purchases of property, plant, equipment, and intangibles.
−Removed: Included in these amounts is $5.9 million, $35.6 million and $40.1 million for 2022, 2021 and 2020, respectively, related to discontinued operations.
+Added: Included in these amounts is $5.9 million and $35.6 million for 2022, and 2021, respectively, related to discontinued operations.
+Added: The $32.6 million proceeds from sale of property, plant and equipment in 2023 is from the sale of a facility related to our discontinued operations.
+Added: Cash flows provided by financing activities in 2023 include net debt borrowings of $217.2 million, partially offset by amounts paid for the capped call transactions of $62.0 million and debt issuance costs of $25.7 million.
Cash flows used in financing activities in 2022 includes $1.6 billion net repayment of borrowings, which included the outstanding debt on our prior credit facility, 2026 Notes and Euro Senior Notes, partially offset by borrowings on a term loan under our new credit facility.
1 unchanged sentence
Cash flows provided by financing activities in 2021 include $745.2 million in proceeds from the issuance of common stock, partially offset by net debt repayments of $126.0 million.
−Removed: Cash flows used in financing activities for 2020 include net debt repayments of $118.3 million.
Our Cash and cash equivalents as of December 31, 2023 include $19.4 million held in jurisdictions outside the U.S.
3 unchanged sentences
Contractual Obligations
−Removed: As of December 31, 2022, the Company’s Term Loan and Revolver had principal amounts outstanding of $219.5 million and $40.0 million, respectively.
−Removed: The Term Loan matures on April 4, 2023.
+Added: As of December 31, 2023, the Company’s Revolver and senior unsecured convertible notes (the “2028 Notes”) had principal amounts outstanding of $20.0 million and $460.0 million, respectively.
There are no required principal payments due on the Revolver within 12 months and it matures on April 4, 2027.
+Added: The 2028 Notes have an interest rate of 3.875%, payable semi annually in arrears on April 15 and October 15 of each year, beginning April 15, 2024, and will mature on October 15, 2028 unless earlier repurchased, redeemed, or converted.
Interest Payments on Debt
−Removed: Based on December 31, 2022 outstanding balances and our expectation to repay the Term Loan with borrowings on the Revolver on April 4, 2023, we estimate future interest payments associated with the Term Loan and Revolver of $3.3 million and $60.3 million, respectively, with $3.3 million and $11.7 million payable within 12 months.
−Removed: Variable interest payments are estimated using a static rate of 5.89% for the Term Loan and 5.68% for the Revolver, respectively.
+Added: Based on December 31, 2023 outstanding balances we estimate future interest payments associated with the senior unsecured convertible notes and Revolver of $83.5 million and $4.9 million, respectively, with $18.1 million and $1.2 million payable within 12 months.
+Added: Variable interest payments are estimated using a static rate of 3.875% for the senior unsecured convertible notes and 5.68% for the Revolver, respectively.
Operating Leases
−Removed: The Company leases certain office spaces, warehouses, facilities, vehicles, and equipment.
+Added: The Company leases certain office space, warehouse, distribution, and production facilities, as well as vehicles and equipment.
As of December 31, 2023, the Company had fixed lease payment obligations of $71.7 million, with $19.5 million payable within 12 months.
21 unchanged sentences
We engage third-party valuation specialists who review the critical assumptions and calculations of the fair value of acquired intangible assets in connection with our significant acquisitions.
+Added: In connection with our acquisition of Novastep during the year ended December 31, 2023, we recognized Goodwill of approximately $44 million and identifiable intangible assets of approximately $52 million.
In connection with our acquisitions of 360 Med Care and Insight during the year ended December 31, 2022, we recognized aggregate Goodwill of approximately $53 million and identifiable intangible assets of approximately $57 million.
5 unchanged sentences
If we determine that it is more likely than not for a reporting unit’s fair value to be less than its carrying value, a calculation of the fair value is performed and compared to the carrying value of that reporting unit.
−Removed: In certain instances, we may elect to forgo the qualitative assessment and proceed directly to the quantitative impairment test.
+Added: In certain instances, we may elect to forgo the qualitative
+Added: assessment and proceed directly to the quantitative impairment test.
If the carrying value of a reporting unit exceeds its fair value, Goodwill of that reporting unit is impaired and an impairment loss is recorded equal to the excess of the carrying value over its fair value.
7 unchanged sentences
For the year ended December 31, 2023, management performed a quantitative assessment of Goodwill for the Reconstructive and Prevention & Recovery reporting units, both of which indicated no impairment existed.
−Removed: The carrying amount of Goodwill of the Reconstructive and Prevention & Recovery reporting units for the year ended December 31, 2022 was $0.9 billion and $1.1 billion, respectively.
+Added: The carrying amount of Goodwill of the Prevention & Recovery and Reconstructive reporting units for the year ended December 31, 2023 was $1.1 billion and $1.0 billion, respectively.
We determined the fair value of the reporting units by equally weighting a discounted cash flow approach and market valuation approach, and the reporting unit’s fair value exceeded its carrying amount by approximately 4% and 8%, respectively.
17 unchanged sentences
To the extent we prevail in matters for which liabilities for unrecognized tax benefits have been established or are required to pay amounts in excess of our liabilities for unrecognized tax benefits, our effective income tax rate in a given period could be materially affected.
−Removed: We recognize interest and penalties related to unrecognized tax benefits in the Consolidated Statements of Operations as part of Income tax expense (benefit).
+Added: We recognize interest and penalties related to unrecognized tax benefits in the Consolidated Statements of Operations as part of Income tax benefit.
Net liabilities for unrecognized income tax benefits, including accrued interest and penalties, were $34.1 million as of December 31, 2023 and are included in Other liabilities or as a reduction to deferred tax assets in the accompanying Consolidated Balance Sheet.
21 unchanged sentences
therefore, we apply the practical expedient available and expense costs to obtain a contract when incurred.
−Removed: Trade receivables are presented net of an allowance for credit losses.
−Removed: The Company adopted ASU No.
+Added: Trade receivables are presented net of an allowance for credit losses under ASU No.
2016-13, Financial Instruments - Credit Losses (Topic 326):
−Removed: Measurement of Credit Losses on Financial Instruments as of January 1, 2020.
+Added: Measurement of Credit Losses on Financial Instruments .
The estimate of current expected credit losses on trade receivables considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts.
−Removed: The allowance for credit losses was $8.0 million, $6.6 million, and $6.8 million as of December 31, 2022, 2021, and 2020, respectively.
+Added: The allowance for credit losses was $9.7 million and $8.0 million as of December 31, 2023 and 2022, respectively.
Recently Issued Accounting Pronouncements
1 unchanged sentence
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.