Item 1. Financial Statements
Item 1. Financial Statements
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME
(UNAUDITED)
(Dollars in thousands, except per share amounts)
Three Months Ended June 30, Six Months Ended June 30,
2022 2021 2022 2021
Total revenue, net $ 397,815 $ 389,992 $ 774,453 $ 750,063
Costs and expenses:
Cost of goods sold 148,404 151,267 290,973 297,090
Research and development 25,589 20,121 49,674 42,495
Selling, general and administrative 160,651 162,552 320,577 319,185
Intangible asset amortization 3,304 4,198 7,198 8,725
Total costs and expenses 337,948 338,138 668,422 667,495
Operating income 59,867 51,854 106,031 82,568
Interest income 1,965 1,764 3,342 3,512
Interest expense ( 12,236 ) ( 13,149 ) ( 23,891 ) ( 26,078 )
Gain (loss) from the sale of business — ( 679 ) — 42,197
Other income, net 1,979 5,034 5,408 9,903
Income before income taxes 51,575 44,824 90,890 112,102
Provision for income taxes 6,787 9,756 13,201 31,640
Net income $ 44,788 $ 35,068 $ 77,689 $ 80,462
Net income per share
Basic $ 0.54 $ 0.41 $ 0.93 $ 0.95
Diluted $ 0.54 $ 0.41 $ 0.93 $ 0.94
Weighted average common shares outstanding (See Note 14):
Basic 83,168 84,687 83,400 84,593
Diluted 83,622 85,340 83,979 85,324
Comprehensive income (See Note 15) 52,598 28,731 109,630 $ 104,558
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
4
Table of Contents
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in thousands, except per share amounts)
June 30, 2022 December 31, 2021
ASSETS
Current assets:
Cash and cash equivalents $ 447,152 $ 513,448
Trade accounts receivable, net of allowances of $ 3,995 and $ 4,735
237,361 231,831
Inventories, net 320,208 317,386
Prepaid expenses and other current assets 102,168 91,051
Assets held for sale 30,525 —
Total current assets 1,137,414 1,153,716
Property, plant and equipment, net 302,423 311,703
Right of use asset - operating leases 145,135 84,543
Intangible assets, net 1,082,275 1,145,573
Goodwill 990,406 1,013,458
Deferred tax assets, net 46,982 56,950
Other assets 48,227 16,440
Total assets $ 3,752,862 $ 3,782,383
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Current portion of borrowings under senior credit facility $ 50,625 $ 45,000
Current portion of lease liability - operating leases 12,743 14,775
Accounts payable, trade 69,498 61,837
Contract liabilities 5,425 5,295
Accrued compensation 69,599 92,656
Accrued expenses and other current liabilities 85,403 120,458
Liabilities held for sale 2,303 —
Total current liabilities 295,596 340,021
Long-term borrowings under senior credit facility 819,654 824,257
Long-term borrowings under securitization facility 112,500 112,500
Long-term convertible securities 565,883 564,426
Lease liability - operating leases 154,029 90,329
Deferred tax liabilities 61,287 45,788
Other liabilities 82,996 120,258
Total liabilities 2,091,945 2,097,579
Stockholders’ equity:
Preferred stock; no par value; 15,000 authorized shares; none outstanding
— —
Common stock; $ 0.01 par value; 240,000 authorized shares; 90,334 and 89,600 issued at June 30, 2022 and December 31, 2021, respectively
903 896
Additional paid-in capital 1,259,852 1,264,943
Treasury stock, at cost; 6,823 shares and 4,899 shares at June 30, 2022 and December 31, 2021, respectively
( 362,880 ) ( 234,448 )
Accumulated other comprehensive loss ( 13,215 ) ( 45,155 )
Retained earnings 776,257 698,568
Total stockholders’ equity 1,660,917 1,684,804
Total liabilities and stockholders’ equity $ 3,752,862 $ 3,782,383
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
5
Table of Contents
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(Dollars in thousands)
Six Months Ended June 30,
2022 2021
OPERATING ACTIVITIES:
Net income $ 77,689 $ 80,462
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 59,336 58,968
Non-cash impairment charges — 2,754
Deferred income tax provision (benefit) 7,542 ( 4,907 )
Share-based compensation 13,027 22,033
Amortization of debt issuance costs and expenses associated with debt refinancing 3,392 3,569
Non-cash lease expense 1,393 2,528
Loss on disposal of property and equipment 732 86
Gain from the sale of business — ( 42,197 )
Change in fair value of contingent consideration and others ( 5,799 ) ( 385 )
Changes in assets and liabilities:
Accounts receivable ( 9,632 ) 10,802
Inventories ( 17,576 ) 2,893
Prepaid expenses and other current assets ( 4,120 ) ( 8,061 )
Other non-current assets 6,738 4,067
Accounts payable, accrued expenses and other current liabilities ( 14,556 ) 27,277
Contract liabilities 774 —
Other non-current liabilities ( 8,118 ) 482
Net cash provided by operating activities 110,822 160,371
INVESTING ACTIVITIES:
Purchases of property and equipment ( 18,732 ) ( 13,309 )
Proceeds from sale of Extremity Orthopedics business — 191,736
Acquired in-process research and development milestone ( 4,742 ) —
Net proceeds from swaps designated as net investment hedges 4,909 —
Cash paid for business acquisitions, net of cash acquired — ( 303,910 )
Net cash used in investing activities ( 18,565 ) ( 125,483 )
FINANCING ACTIVITIES:
Proceeds from borrowings of long-term indebtedness 23,000 2,200
Payments on debt ( 23,000 ) ( 102,200 )
Payment of debt issuance costs — ( 249 )
Purchases of treasury stock ( 125,000 ) —
Proceeds from exercised stock options 1,592 3,603
Cash taxes paid in net equity settlement ( 23,204 ) ( 3,844 )
Net cash used in financing activities ( 146,612 ) ( 100,490 )
Effect of exchange rate changes on cash and cash equivalents ( 11,941 ) ( 7,150 )
Net decrease in cash and cash equivalents ( 66,296 ) ( 72,752 )
Cash and cash equivalents at beginning of period 513,448 470,166
Cash and cash equivalents at end of period $ 447,152 $ 397,414
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
6
Table of Contents
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(UNAUDITED)
(Dollars in thousands)
Six Months Ended June 30, 2022
Common Stock Treasury Stock Additional Paid-In Capital Accumulated Other Comprehensive Loss Retained Earnings Total Equity
Shares Amount Shares Amount
Balance, January 1, 2022 89,600 $ 896 ( 4,899 ) $ ( 234,448 ) $ 1,264,943 $ ( 45,155 ) $ 698,568 $ 1,684,804
Net income — — — — — — 32,901 32,901
Other comprehensive income, net of tax — — — — — 24,130 — 24,130
Issuance of common stock through employee stock purchase plan 17 — — — 1,078 — — 1,078
Issuance of common stock for vesting of share based awards, net of shares withheld for taxes 339 4 14 714 ( 9,758 ) — — ( 9,040 )
Share-based compensation — — — — 6,324 — — 6,324
Accelerated shares repurchased — $ — ( 1,938 ) $ ( 129,152 ) $ 4,152 $ — $ — $ ( 125,000 )
Balance, March 31, 2022 89,956 $ 900 ( 6,823 ) $ ( 362,886 ) $ 1,266,739 $ ( 21,025 ) $ 731,469 $ 1,615,197
Net income — — — — — — 44,788 44,788
Other comprehensive loss, net of tax — — — — — 7,810 — 7,810
Issuance of common stock for vesting of share based awards, net of shares withheld for taxes 378 3 — 6 ( 13,655 ) — — ( 13,646 )
Share-based compensation — — — — 6,768 — — 6,768
Balance, June 30, 2022 90,334 $ 903 ( 6,823 ) $ ( 362,880 ) $ 1,259,852 $ ( 13,215 ) $ 776,257 $ 1,660,917
Six Months Ended June 30, 2021
Common Stock Treasury Stock Additional Paid-In Capital Accumulated Other Comprehensive Loss Retained Earnings Total Equity
Shares Amount Shares Amount
Balance, January 1, 2021 89,251 $ 893 ( 4,914 ) $ ( 235,141 ) $ 1,290,909 $ ( 74,059 ) $ 532,265 $ 1,514,867
Net income — — — — — — 45,394 45,394
Other comprehensive income, net of tax — — — — — 30,432 — 30,432
Issuance of common stock through employee stock purchase plan 18 — — — 1,127 — — 1,127
Issuance of common stock for vesting of share based awards, net of shares withheld for taxes 137 1 15 680 ( 3,222 ) — — ( 2,541 )
Share-based compensation — — — — 6,098 — — 6,098
Adoption of Update No. 2020-06 — — — — ( 63,274 ) — ( 2,772 ) ( 66,046 )
Balance, March 31, 2021 89,406 $ 894 ( 4,899 ) $ ( 234,461 ) $ 1,231,638 $ ( 43,627 ) $ 574,887 $ 1,529,331
Net income — — — — — — 35,068 35,068
Other comprehensive loss, net of tax — — — — — ( 6,336 ) — ( 6,336 )
Issuance of common stock for vesting of share based awards, net of shares withheld for taxes 68 1 — — 1,175 — — 1,176
Share-based compensation — — — — 15,742 — — 15,742
Balance, June 30, 2021 89,474 $ 895 ( 4,899 ) $ ( 234,461 ) $ 1,248,555 $ ( 49,963 ) $ 609,955 $ 1,574,981
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
7
Table of Contents
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
1. BASIS OF PRESENTATION
General
The terms “we,” “our,” “us,” “Company” and “Integra” refer to Integra LifeSciences Holdings Corporation, a Delaware corporation, and its subsidiaries unless the context suggests otherwise.
In the opinion of management, the June 30, 2022 unaudited condensed consolidated financial statements contain all adjustments (consisting only of normal recurring adjustments) necessary for a fair statement of the financial position, statement of changes in shareholders' equity, results of operations and cash flows of the Company. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted in accordance with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. These unaudited condensed consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements for the year ended December 31, 2021 included in the Company’s Annual Report on Form 10-K. The December 31, 2021 consolidated balance sheet was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States. Operating results for the three and six-month period ended June 30, 2022 are not necessarily indicative of the results to be expected for the entire year.
The preparation of consolidated financial statements is in conformity with generally accepted accounting principles in the United States ("GAAP") which requires management to make estimates and assumptions that affect the reported amount of assets and liabilities, the disclosure of contingent liabilities, and the reported amounts of revenues and expenses. Significant estimates affecting amounts reported or disclosed in the consolidated financial statements include allowances for doubtful accounts receivable and sales returns and allowances, net realizable value of inventories, valuation of intangible assets including amortization periods for acquired intangible assets, discount rates and estimated projected cash flows used to value and test impairments of long-lived assets and goodwill, estimates of projected cash flows and depreciation and amortization periods for long-lived assets, computation of taxes, valuation allowances recorded against deferred tax assets, the valuation of stock-based compensation, valuation of derivative instruments, valuation of contingent liabilities, the fair value of debt instruments and loss contingencies. These estimates are based on historical experience and on various other assumptions that are believed to be reasonable under the current circumstances. Actual results could differ from these estimates.
Risks and Uncertainties
The Company is subject to risks and uncertainties as a result of the COVID-19 pandemic, including reductions in capital and overall spending by our customers, increased freight costs, decreased availability of certain raw materials used in certain of our products and labor constraints. The COVID-19 pandemic has had, and may continue to have, an adverse effect on the Company’s business, results of operations, financial condition, and cash flows, and its future impacts remain highly uncertain and unpredictable. Although there was not a material impact to the Company’s consolidated financial statements as of and for the six months ended June 30, 2022, changes in the Company’s assessment about the length and severity of the pandemic, as well as other factors, could result in actual results differing from estimates. The severity of the impact of the COVID-19 pandemic on the Company's business will depend on a number of factors, including, but not limited to, duration of the pandemic, including resurgences, new variants or strains, impact of government regulations, the speed and effectiveness of vaccine distribution, vaccine adoption rates and the duration of direct and indirect economic effects of the pandemic, containment measures and other macroeconomic factors which could cause a local/or global economic recession. Even after the COVID-19 pandemic and government responses thereto have subsided, residual economic and other effects may have an impact on the demand for post-pandemic surgery levels that are difficult to predict.
8
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Employee Termination Benefits
The Company incurred restructuring costs related to employee terminations associated with a plant closure and future outsourcing plans for select transactional back office activities in the consolidated statement of operations for the six months ended June 30, 2022. The following table summarizes our restructuring related accrual balances included within accrued expenses and other current liabilities in the consolidated balance sheet for the six months ended June 30, 2022. All balances are expected to be paid within the current fiscal year.
(Dollars in thousands) Amount
Balance at December 31,2021 $ 10,226
Charges:
Cost of Goods Sold $ 1,417
Research and development 133
Selling, general and administrative 1,807
Payments and other adjustments $ ( 6,885 )
Balance at June 30,2022 $ 6,698
Recent Accounting Pronouncements
In December 2019, the FASB issued ASU 2019-12, Income Taxes : Simplifying the Accounting for Income Taxes, intended to simplify the accounting for income taxes by eliminating certain exceptions related to the approach for intra-period tax allocation, the methodology for calculating income taxes in an interim period and the recognition of deferred tax liabilities for outside basis differences. This guidance also simplifies aspects of the accounting for franchise taxes and enacted changes in tax laws or rates and clarifies the accounting for transactions that result in a step-up in the tax basis of goodwill. The standard is effective for annual periods beginning after December 15, 2020 and interim periods within, with early adoption permitted. The Company adopted ASU 2019-12 as of January 1, 2021. Adoption of the standard requires certain changes to be made prospectively, with some changes to be made retrospectively. The adoption of this guidance did not have a significant impact on the Company's consolidated financial statements and related disclosures.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform , which provides optional guidance for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. This amendment applies to all entities, subject to meeting certain criteria, that have contracts, hedging relationships, and other transactions that reference London Inter-Bank Offered Rate ("LIBOR") or another reference rate expected to be discontinued because of reference rate reform. This ASU is effective immediately and may be applied prospectively to contract modifications made and hedging relationships entered into or evaluated on or before December 31, 2022. In January 2021, the FASB also issued ASU 2021-01, Reference Rate Reform- Scope which clarified certain optional expedients and exceptions to entities that are affected because of the reference rate reform. The amendments in this ASU affect the guidance in ASU 2020-04 and are effective in the same timeframe as ASU 2020-04. The Company currently has contracts that are indexed to LIBOR and are continuing to evaluate the scope of impacted contracts and potential risk. The Company is also monitoring the developments regarding alternative rates and may amend certain contracts to accommodate those rates if the contract does not already specify a replacement rate. While the notional value of agreements potentially indexed to LIBOR is material, the Company does not expect a material impact to the consolidated financial statements and related disclosures associated with this transition.
In August 2020, the FASB issued ASU 2020-06, Debt- Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity's Own Equity (Subtopic 815-40):Accounting for Convertible Instruments and Contracts in an Entity's Own Equity . The guidance simplifies accounting for convertible instruments by removing major separation models required under current GAAP. Consequently, more convertible debt instruments will be reported as a single liability instrument with no separate accounting for embedded conversion features. The ASU removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception, which will permit more equity contracts to qualify. The guidance also simplifies the diluted net income per share calculation in certain areas. The ASU was effective for annual and interim periods beginning after December 15, 2021, and early adoption was permitted for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years using either the modified retrospective or full retrospective method.
9
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
As detailed in Note 7, Debt , on February 4, 2020, the Company issued $ 575.0 million aggregate principal amount of its 0.5 % Convertible Senior Notes due 2025 (the "2025 Notes"). The 2025 Notes are subject to the guidance included in ASU 2020-06. The Company adopted this guidance on January 1, 2021 using the modified retrospective approach which resulted in a cumulative-effect adjustment that increased (decreased) the following consolidated balance sheet accounts:
Adjustment Consolidated Balance Sheet Classification Amount
(in millions)
Deferred tax impact of cumulative-effect adjustment Deferred tax liabilities $ ( 20.6 )
Debt discount reclassification Long-term convertible securities 89.1
Equity issuance costs reclassification Long-term convertible securities ( 2.5 )
Debt discount amortization and equity costs reclassification, net of tax Retained Earnings ( 2.8 )
Net impact of cumulative-effect adjustment Additional paid-in capital ( 63.3 )
On December 9, 2020, the Company made an irrevocable election under the indenture to require the principal portion of its 2025 Notes to be settled in cash and any excess in shares. Following the irrevocable notice, only the amounts settled in excess of the principal will be considered in diluted earnings per share under the “if-converted” method. Upon adoption of ASU 2020-06, the Company’s 2025 Notes were reflected entirely as a liability since the embedded conversion feature will no longer be separately presented within stockholders’ equity. Additionally, from January 1, 2021, the Company is no longer incurring non-cash interest expense for the amortization of debt discount.
In October 2020, the FASB issued ASU 2020-10, Codification Improvements , which updates various codification topics by clarifying or improving disclosure requirements to align with the regulations of the U.S. Securities and Exchange Commission (the "SEC"). The ASU has been effective for the Company for annual and interim periods beginning after January 1, 2021. The Company adopted this standard on the January 1, 2021. The adoption of this guidance did not have a significant impact on the Company's consolidated financial statements and related disclosures.
In May 2021, the FASB issued ASU 2021-04, Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options which provides guidance to clarify and reduce diversity in an issuer’s accounting for modifications or exchanges of freestanding equity-classified written call options (for example, warrants) that remain equity classified after modification or exchange. The amendments in this ASU No. 2021-04 are effective for all entities for fiscal years beginning after December 15, 2021, and interim periods within those fiscal years, with early adoption permitted, including interim periods within those fiscal years. The amendment had no impact to the Company as the effect will largely depend on the terms of written call options or financings issued or modified in the future.
There are no other recently issued accounting pronouncements that are expected to have any significant effect on the Company's financial position, results of operations or cash flows.
2. ASSETS AND LIABILITIES HELD FOR SALE
On May 20 2022, the Company and certain of its subsidiaries, entered into an agreement to sell its non-core traditional wound care ("TWC") business to Gentell, LLC for $ 28.8 million, which consists of $ 27.8 million in cash plus $ 1.0 million in contingent consideration which may be received upon achieving certain revenue-based performance milestones. The transaction includes the sale of the Company's TWC products, such as sponges, gauze and conforming bandages, and certain advanced wound care dressings, such as supportive, calcium alginate, hydrogel, and foam dressings. This transaction is expected to close during the third quarter of 2022, subject to the satisfaction of customary conditions.
The Company considered the assets and liabilities associated with the TWC business to be accounted as held-for-sale as the six criteria under ASC 260 were met during the second quarter of 2022. Upon designation of the assets and liabilities as held for sale, the Company recorded the assets at the lower of their carrying value or their estimated fair value, less estimated costs to sell. Goodwill was allocated to the assets and liabilities held for sale using the relative fair value method of the TWC business to the Company's Tissue Technologies reporting unit. The fair value of the business less costs to sell exceeded the related carrying value.
10
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
The TWC business was treated as a single disposal group and presented separately in the condensed consolidated balance sheet as assets and liabilities held for sale as of June 30, 2022. These balances are presented as current assets and liabilities as they are expected to be sold within twelve months. The sale of the TWC business does not represent a strategic shift that will have a major effect on the Company's operations and financial statements.
The major classes of assets and liabilities classified as a held for sale consisted of the following as of June 30, 2022 (dollar amounts in thousands):
Other assets $ 53
Deferred tax assets 178
Prepaid expenses and other current assets 338
Right of use asset - operating leases 1,316
Property, plant, and equipment, net 3,752
Goodwill 5,083
Inventories, net 9,275
Intangible assets, net 10,530
Total assets held for sale $ 30,525
Accrued expenses and other current liabilities $ 102
Current portion of lease liability - operating leases 584
Lease liability - operating leases 742
Deferred tax liabilities
875
Total liabilities held for sale $ 2,303
3. ACQUISITIONS AND DIVESTITURES
Sale of Extremity Orthopedics Business
On January 4, 2021, the Company completed the sale of its Extremity Orthopedics business to Smith & Nephew USD Limited ("Smith & Nephew"). The transaction included the sale of the Company's upper and lower Extremity Orthopedics product portfolio, including ankle and shoulder arthroplasty and hand and wrist product lines. The Company received an aggregate purchase price of $ 240.0 million from Smith & Nephew and concurrently paid $ 41.5 million to the Consortium of Focused Orthopedists, LLC ("CFO") effectively terminating the licensing agreement between Integra and the CFO relating to the development of shoulder arthroplasty products.
The divestiture did not represent a strategic shift that had a major effect on the Company's operations and financial statements. Goodwill was allocated to the assets and liabilities divested using the relative fair value method of the Extremity Orthopedics business to the Company's Tissue Technologies reportable business segment. In connection with the sale, the Company recognized a $ 41.8 million as Gain from the sale of business in the consolidated statement of operations for the year ended December 31, 2021. The Company finalized the net working capital and paid an additional $ 1.3 million to Smith & Nephew as of December 31, 2021.
The Company also entered into a transition services agreement ("TSA") with Smit h & Nephew which requires the Company to provide certain services on behalf of Smith & Nephew for the duration of the period subsequent to the sale of the business as defined in the TSA. The Company recognized a payable due to Smith & Nephew of $ 6.5 million as of June 30, 2022, which is included in the consolidated balance sheets within accrued expenses and other current liabilities. The TSA includes services such as invoicing and cash collections from customers on behalf of Smith & Nephew. As of June 30, 2022, the Company has concluded the majority of the transition services agreement, pending final payment.
ACell, Inc. Acquisition
On January 20, 2021, the Company acquired ACell, Inc. (the "ACell Acquisition") for a total purchase price of $ 306.9 million plus contingent consideration of up to $ 100 million, which may be payable upon the Company achieving certain revenue-based performance milestones in 2022, 2023 and 2025. The final working capital adjustments of $ 1.3 million was finalized and paid as of June 30, 2021. Prior to the acquisition, ACell was a privately-held company that offered a portfolio of regenerative products for complex wound management, including developing and commercializing products based on MatriStem Urinary Bladder Matrix, a technology platform derived from porcine urinary bladder extracellular matrix.
Assets Acquired and Liabilities Assumed at Fair Value
The ACell Acquisition has been accounted for using the acquisition method of accounting. This method requires that assets acquired and liabilities assumed in a business combination are recognized at their fair values as of the acquisition date.
11
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
The following table summarizes the final fair values of the assets acquired and liabilities assumed at the acquisition date:
Dollars in thousands Final Valuation Weighted Average Life
Current assets:
Cash $ 2,726
Trade accounts receivable, net 16,469
Inventories, net 18,299
Prepaid expenses and other current assets 1,498
Total current assets $ 38,992
Property, plant and equipment, net 13,769
Intangible assets 245,000 13 - 14 years
Goodwill 94,147
Right of use asset - operating leases 9,259
Deferred tax assets 7,465
Other assets 148
Total assets acquired $ 408,780
Current liabilities:
Accounts payable $ 718
Accrued expenses 5,966
Current portion of lease liability - operating leases 1,673
Total current liabilities $ 8,357
Other long-term liability 276
Lease liability - operating leases 7,585
Deferred tax liability 61,724
Contingent consideration 23,900
Total liabilities assumed $ 101,842
Net assets acquired $ 306,938
Intangible Assets
The estimated fair value of the developed technology acquired was determined using the multi-period excess earnings method of the income approach, which estimates value based on the present value of future economic benefits. Some of the more significant assumptions inherent in the development of those asset valuations include the estimated net cash flows for each year for each product including net revenues, cost of sales, R&D costs, selling and marketing costs, the appropriate discount rate to select in order to measure the risk inherent in each future cash flow stream, the assessment of each asset’s life cycle, and competitive trends impacting the asset and each cash flow stream.
The Company used a discount rate of 8.5 % to arrive at the present value for the acquired intangible assets to reflect the rate of return a market participant would expect to earn and incremental commercial uncertainty in the cash flow projections. No assurances can be given that the underlying assumptions used to prepare the discounted cash flow analysis will not change. For these and other reasons, actual results may vary significantly from estimated results.
Goodwill
The Company allocated goodwill related to the ACell acquisition to the Tissue Technologies reportable business segment. Goodwill is the excess of the consideration transferred over the net assets recognized and represents the expected synergies of the combined company and assembled workforce. Goodwill recognized as a result of this acquisition is non-deductible for income tax purposes.
12
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Contingent Consideration
As part of the ACell Acquisition, the Company is required to make payments to the former shareholders of ACell up to $ 100 million based on the achievement by the Company of certain revenue-based performance milestones in 2022, 2023, and 2025. The Company used iterations of the Monte Carlo simulation to calculate the fair value of the contingent consideration that considered the possible outcomes of scenarios related to each specific milestone. The Company estimated the fair value of the contingent consideration to be $ 23.9 million at the acquisition date. The estimated fair value as of June 30, 2022 was $ 18.1 million. The Company recorded $ 18.1 million and $ 23.5 million in other liabilities at June 30, 2022 and June 30, 2021, respectively, in the consolidated balance sheets of the Company. The change in the fair value of the contingent obligation was primarily as a result of changes in estimates related to the timing of achieving these revenue-based performance milestones for each given year.
The Company determined the acquisition date fair value of contingent consideration obligations using a Monte Carlo simulation, as well as significant unobservable inputs, reflecting the Company’s assessment of the assumptions market participants would use to value these liabilities. The fair value measurement is based on significant inputs not observable in the market and thus represents a Level 3 measurement as defined using the fair value concepts in ASC 820. The resultant most likely payouts are discounted using an appropriate effective annual interest rate. At each reporting date, the contingent consideration obligations are revalued to estimated fair value and changes in fair value will be reflected as income or expense in our consolidated statement of operations. Changes in the fair value of the contingent considerations may result from changes in discount periods and rates and changes in the timing and amount of revenue estimates.
Deferred Tax Liabilities
Deferred tax liabilities result from identifiable intangible assets’ fair value adjustments. These adjustments create excess book basis over tax basis which is tax-effected by the statutory tax rates of applicable jurisdictions.
4. REVENUES FROM CONTRACTS WITH CUSTOMERS
Summary of Accounting Policies on Revenue Recognition
Revenue is recognized upon the transfer of control of promised products or services to the customers in an amount that reflects the consideration the Company expects to receive in exchange for those products and services.
Performance Obligations
The Company's performance obligations consist mainly of transferring control of goods and services identified in the contracts, purchase orders, or invoices. The Company has no significant multi-element contracts with customers.
Significant Judgments
Usage-based royalties and licenses are estimated based on the provisions of contracts with customers and recognized in the same period that the royalty-based products are sold by the Company's strategic partners. The Company estimates and recognizes royalty revenue based upon communication with licensees, historical information, and expected sales trends. Differences between actual reported licensee sales and those that were estimated are adjusted in the period in which they become known, which is typically the following quarter. Historically, such adjustments have not been significant.
The Company estimates returns, price concessions, and discount allowances using the expected value method based on historical trends and other known factors. Rebate allowances are estimated using the most likely method based on each customer contract.
The Company's return policy, as set forth in its product catalogs and sales invoices, requires review and authorization in advance prior to the return of product. Upon the authorization, a credit will be issued for the goods returned within a set amount of days from the shipment, which is generally ninety days .
The Company disregards the effects of a financing component if the Company expects, at contract inception, that the period between the transfer and customer payment for the goods or services will be one year or less. The Company has no significant revenues recognized on payments expected to be received more than one year after the transfer of control of products or services to customers.
Contract Asset and Liability
Revenues recognized from the Company's private label business that are not invoiced to the customers as a result of recognizing revenue over time are recorded as a contract asset included in the prepaid expenses and other current assets account in the consolidated balance sheet.
13
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Other operating revenues may include fees received under service agreements. Non-refundable fees received under multiple-period service agreements are recognized as revenue as the Company satisfies the performance obligations to the other party. A portion of the transaction price allocated to the performance obligations to be satisfied in the future periods is recognized as contract liability.
The following table summarized the changes in the contract asset and liability balances for the six months ended June 30, 2022:
Dollars in thousands Total
Contract Asset
Contract asset, January 1, 2022
$ 11,412
Transferred to trade receivable of contract asset included in beginning of the year contract asset ( 11,412 )
Contract asset, net of transferred to trade receivables on contracts during the period 10,568
Contract asset, June 30, 2022
$ 10,568
Contract Liability
Contract liability, January 1, 2022
$ 11,946
Recognition of revenue included in beginning of year contract liability $ ( 3,591 )
Contract liability, net of revenue recognized on contracts during the period 4,347
Foreign currency translation ( 60 )
Contract liability, June 30, 2022
$ 12,642
At June 30, 2022, the short-term portion of the contract liability of $ 5.4 million and the long-term portion of $ 7.2 million is included in current liabilities and other liabilities, respectively, in the consolidated balance sheets.
As of June 30, 2022, the Company is expected to recognize revenue of approximately 43 % of unsatisfied (or partially unsatisfied) performance obligations as revenue within twelve months , with the remaining balance to be recognized thereafter.
Shipping and Handling Fees
The Company elected to account for shipping and handling activities as a fulfillment cost rather than a separate performance obligation. Amounts billed to customers for shipping and handling are included as part of the transaction price and recognized as revenue when control of underlying products is transferred to the customer. The related shipping and freight charges incurred by the Company are included in the cost of goods sold.
Product Warranties
Certain of the Company's medical devices, including monitoring systems and neurosurgical systems, are designed to operate over long periods of time. These products are sold with warranties which may extend for up to two years from the date of purchase. The warranties are not considered a separate performance obligation. The Company estimates its product warranties using the expected value method based on historical trends and other known factors. The Company includes them in accrued expenses and other current liabilities in the consolidated balance sheet.
Taxes Collected from Customers
The Company elected to exclude from the measurement of the transaction price all taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction and collected by the entity from a customer.
14
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Disaggregated Revenue
The following table presents revenues disaggregated by the major sources of revenues for the three and six months ended June 30, 2022 and 2021 (dollar amounts in thousands):
Three Months Ended June 30, 2022 Three Months Ended June 30, 2021 Six Months Ended June 30, 2022 Six Months Ended June 30, 2021
Neurosurgery $ 200,295 $ 202,600 $ 394,970 $ 391,854
Instruments 57,568 54,237 110,201 106,224
Total Codman Specialty Surgical 257,863 256,837 505,171 498,078
Wound Reconstruction and Care 104,894 102,616 199,524 191,314
Private Label 35,058 30,539 69,758 60,671
Total Tissue Technologies 139,952 133,155 269,282 251,985
Total revenue $ 397,815 $ 389,992 $ 774,453 $ 750,063
On May 20 2022, the Company and certain of its subsidiaries, entered into an agreement to sell its non-core traditional wound care ("TWC") business. See Note 2. Assets and Liabilities Held for Sale.
See Note 16, Segment and Geographical Information , for details of revenues based on the location of the customer.
5. INVENTORIES
Inventories, net consisted of the following:
Dollars in thousands June 30, 2022 December 31, 2021
Finished goods $ 164,277 $ 162,528
Work in process 72,779 65,323
Raw materials 83,152 89,535
Total inventories, net $ 320,208 $ 317,386
At June 30, 2022, $ 9.3 million of inventories, net were presented separately as "assets held for sale" in conjunction with the sale of the TWC business. See Note 2. Assets and Liabilities Held for Sale.
6. GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill
Changes in the carrying amount of goodwill for the six-month period ended June 30, 2022 were as follows:
Dollars in thousands Codman Specialty
Surgical Tissue Technologies Total
Goodwill at December 31, 2021 $ 663,428 $ 350,030 $ 1,013,458
Transfer to assets held for sale (1)
— ( 5,083 ) ( 5,083 )
Foreign currency translation ( 11,822 ) ( 6,147 ) ( 17,969 )
Goodwill at June 30, 2022
$ 651,606 $ 338,800 $ 990,406
(1) See Note 2. Assets and Liabilities Held for Sale
15
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Other Intangible Assets
The components of the Company’s identifiable intangible assets were as follows:
June 30, 2022
Dollars in thousands Weighted
Average
Life Cost Accumulated
Amortization Net
Completed technology 18 years $ 1,122,233 $ ( 336,288 ) $ 785,945
Customer relationships 12 years $ 192,929 $ ( 140,184 ) $ 52,745
Trademarks/brand names 28 years $ 96,745 $ ( 32,847 ) $ 63,898
Codman tradename Indefinite $ 164,150 $ — $ 164,150
Supplier relationships 30 years $ 30,211 $ ( 16,681 ) $ 13,530
All other 11 years $ 5,859 $ ( 3,852 ) $ 2,007
$ 1,612,127 $ ( 529,852 ) $ 1,082,275
December 31, 2021
Dollars in thousands Weighted
Average
Life Cost Accumulated
Amortization Net
Completed technology 18 years $ 1,132,954 $ ( 307,013 ) $ 825,941
Customer relationships 12 years 211,344 ( 142,755 ) 68,589
Trademarks/brand names 28 years 98,367 ( 31,468 ) 66,899
Codman tradename Indefinite 167,758 — 167,758
Supplier relationships 30 years 30,211 ( 16,192 ) 14,019
All other 11 years 6,258 ( 3,891 ) 2,367
$ 1,646,892 $ ( 501,319 ) $ 1,145,573
At June 30, 2022, $ 10.5 million of customer relationships, net were presented separately as "assets held for sale" in conjunction with the sale of the TWC business. See Note 2. Assets and Liabilities Held for Sale.
Based on quarter-end exchange rates, amortization expense (including amounts reported in cost of goods sold) is expected to be approximately $ 38.4 million for the remainder of 2022, $ 76.5 million in 2023, $ 75.8 million in 2024, $ 75.8 million in 2025, $ 75.7 million in 2026, $ 73.7 million in 2027 and $ 499.8 million thereafter.
7. DEBT
Amendment to the Sixth Amended and Restated Senior Credit Agreement
On February 3, 2020, the Company entered into the sixth amendment and restatement (the "February 2020 Amendment") of its Senior Credit Facility (the "Senior Credit Facility") with a syndicate of lending banks with Bank of America, N.A., as Administrative Agent. The February 2020 Amendment extended the maturity date to February 3, 2025. The Company continues to have the aggregate principal amount of up to approximately $ 2.2 billion available to it through the following facilities: (i) a $ 877.5 million Term Loan facility, and (ii) a $ 1.3 billion revolving credit facility, which includes a $ 60 million sublimit for the issuance of standby letters of credit and a $ 60 million sublimit for swingline loans.
The Company’s maximum consolidated total leverage ratio in the financial covenants (as defined in the Senior Credit Facility) is the following:
Fiscal Quarter Maximum Consolidated Total Leverage Ratio
September 30, 2021 through June 30, 2022 5.00 to 1.00
September 30, 2022 through June 30, 2023 4.50 to 1.00
September 30, 2023 and the last day of each fiscal quarter thereafter 4.00 to 1.00
16
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Borrowings under the Senior Credit Facility bear interest, at the Company’s option, at a rate equal to the following:
i. the Eurodollar Rate (as defined in the amendment and restatement) in effect from time to time plus the applicable rate (ranging from 1.00 % to 2.25 %), or
ii. the highest of:
1. the weighted average overnight Federal funds rate, as published by the Federal Reserve Bank of New York, plus 0.50 %
2. the prime lending rate of Bank of America, N.A. or
3. the one-month Eurodollar Rate plus 1.00 %
The applicable rates are based on the Company’s consolidated total leverage ratio (defined as the ratio of (a) consolidated funded indebtedness as of such date less cash that is not subject to any restriction on the use or investment thereof to (b) consolidated EBITDA, for the period of four consecutive fiscal quarters ending on such date).
The Company will pay an annual commitment fee (ranging from 0.15 % to 0.30 %), based on the Company's consolidated total leverage ratio, on the amount available for borrowing under the revolving credit facility.
The Senior Credit Facility is collateralized by substantially all of the assets of the Company’s U.S. subsidiaries, excluding intangible assets. The Senior Credit Facility is subject to various financial and negative covenants and at June 30, 2022, the Company was in compliance with all such covenants.
At June 30, 2022 and December 31, 2021, there wa s $ 53.8 million an d $ 31.3 million, respectively, ou tstanding under the revolving portion of the Senior Credit Facility at weighted average interest rates of 3.0 % and 1.4 %, respectively. At June 30, 2022 and December 31, 2021, there was $ 821.3 million and $ 843.8 million, respectively, outstanding under the Term Loan component of the Senior Credit Facility at a weighted average interest rate of 3.0 % and 1.4 %, respectively. At June 30, 2022 and December 31, 2021, there was $ 50.6 million and $ 45.0 million, respectively of the Term Loan component of the Senior Credit Facility classified as current on the consolidated balance sheets.
The fair value of outstanding borrowings of the Senior Credit Facility's revolving credit and Term Loan components at June 30, 2022 wer e $ 52.5 million and $ 803.6 million, re sp ectively. These fair values were determined by using a discounted cash flow model based on current market interest rates available to the Company. These inputs are corroborated by observable market data for similar liabilities and therefore classified within Level 2 of the fair value hierarchy. Level 2 inputs represent inputs that are observable for the asset or liability, either directly or indirectly, and are other than active market observable i nputs that reflect unadjusted quoted prices for identical assets or liabilities.
Letters of credit outstanding as of June 30, 2022 and December 31, 2021 to taled $ 1.6 million. There were no amounts drawn as of June 30, 2022.
Contractual repayments of the Term Loan component of the Senior Credit Facility are due as follows:
Quarter Ended June 30, 2022
Principal Repayment
Dollars in thousands
Remainder of 2022
$ 22,500
2023
$ 61,875
2024
$ 67,500
2025
$ 669,375
$ 821,250
Future interest payments on the term loan component of the Senior Credit Facility based on current interest rates are expected to approximate $ 12.2 million for remainder of 2022, $ 23.2 million in 2023, $ 21.1 million in 2024, and $ 1.9 million in 2025. Interest is calculated on the term loan portion of the Senior Credit Facility based on LIBOR plus the certain amounts set forth in the Sixth Amended and Restated Credit Agreement. As the revolving credit facility and Securitization Facility can be repaid at any time, no interest has been included in the calculation.
The outstanding balance of the revolving credit component of the Senior Credit Facility is due on February 3, 2025.
17
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Convertible Senior Notes
On February 4, 2020, the Company issued $ 575.0 million aggregate principal amount of its 0.5 % Convertible Senior Notes due 2025 (the "2025 Notes"). The 2025 Notes will mature on August 15, 2025 and bear interest at a rate of 0.5 % per annum payable semi-annually in arrears, unless earlier converted, repurchased or redeemed in accordance with the terms of the 2025 Notes. The portion of debt proceeds that was classified as equity at the time of the offering was $ 104.5 million. The effective interest rate implicit in the liability component was 4.2 %. In connection with this offering, the Company capitalized $ 13.2 million of financing fees.
The 2025 Notes are senior, unsecured obligations of the Company, and are convertible into cash and shares of its common stock based on initial conversion rate, subject to adjustment of 13.5739 shares per $1,000 principal amounts of the 2025 Notes (which represents an initial conversion price of $ 73.67 per share). The 2025 Notes convert only in the following circumstances: (1) if the closing price of the Company's common stock has been at least 130 % of the conversion price during the period; (2) if the average trading price per $1,000 principal amount of the 2025 Notes is less than or equal to 98 % of the average conversion value of the 2025 Notes during a period as defined in the indenture; (3) at any time on or after February 20, 2023; or (4) if specified corporate transactions occur. As of June 30, 2022, none of these conditions existed with respect to the 2025 Notes and as a result the 2025 Notes are classified as long term.
On December 9, 2020, the Company entered into the First Supplemental Indenture to the original agreement dated as of February 4, 2020 between the Company and Citibank, N.A., as trustee, governing the Company’s outstanding 2025 Notes. The Company irrevocably elected (1) to eliminate the Company’s option to choose physical settlement on any conversion of the 2025 Notes that occurs on or after the date of the First Supplemental Indenture and (2) with respect to any Combination Settlement for a conversion of the 2025 Notes, the Specified Dollar Amount that will be settled in cash per $1,000 principal amount of the 2025 Notes shall be no lower than $1,000.
Holders of the Notes will have the right to require the Company to repurchase for cash all or a portion of their Notes at 100 % of their principal amount, plus any accrued and unpaid interest, upon the occurrence of a fundamental change (as defined in the indenture relating to the Notes). The Company will also be required to increase the conversion rate for holders who convert their Notes in connection with certain fundamental changes occurring prior to the maturity date or following delivery by the Company of a notice of redemption.
In connection with the issuance of the 2025 Notes, the Company entered into call transactions and warrant transactions, primarily with affiliates of the initial purchasers of the 2025 Notes (the “hedge participants”). The cost of the call transactions was $ 104.2 million for the 2025 Notes. The Company received $ 44.5 million of proceeds from the warrant transactions for the 2025 Notes. The call transactions involved purchasing call options from the hedge participants, and the warrant transactions involved selling call options to the hedge participants with a higher strike price than the purchased call options. The initial strike price of the call transactions was $ 73.67 , subject to anti-dilution adjustments substantially similar to those in the 2025 Notes. The initial strike price of the warrant transactions was $ 113.34 for the 2025 Notes, subject to customary anti-dilution adjustments.
At December 31, 2020, the carrying amount of the liability component was $ 485.9 million , the remaining unamortized discount wa s $ 89.1 million , and the principal amount outstanding was $ 575.0 million . On January 1, 2021, the Company adopted ASU 2020-06 using the modified retrospective method. See Note 1, Basis of Presentation, for further details. At June 30, 2022 , the carrying amount of the liability w as $ 575.0 million. The fair value of the 2025 Notes at June 30, 2022 was $ 542.1 million. Factors that the Company considered when estimating the fair value of the 2025 Notes included recent quoted market prices or dealer quote. The level of the 2025 Notes is considered as Level 1.
As a result of the adoption of ASU 2020-06, the Company recognized only cash interest related to the contractual interest coupon of $ 1.4 million on the 2025 Notes for both the six months ended June 30, 2022 and June 30, 2021.
Securitization Facility
During the fourth quarter of 2018, the Company entered into an accounts receivable securitization facility (the "Securitization Facility") under which accounts receivable of certain domestic subsidiaries are sold on a non-recourse basis to a special purpose entity (“SPE”), which is a bankruptcy-remote, consolidated subsidiary of the Company. Accordingly, the assets of the SPE are not available to satisfy the obligations of the Company or any of its subsidiaries. From time to time, the SPE may finance such accounts receivable with a revolving loan facility secured by a pledge of such accounts receivable. The amount of outstanding borrowings on the Securitization Facility at any one time is limited to $ 150.0 million. The Securitization Facility Agreement ("Securitization Agreement") governing the Securitization Facility contains certain covenants and termination events. An occurrence of an event of default or a termination event under this Securitization Agreement may give rise to the right of its counterparty to terminate this facility. As of June 30, 2022, the Company was in compliance with the covenants and none of the termination events had occurred.
18
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
On May 28, 2021, the Company entered into an amendment (the "May 2021 Amendment") of the Securitization Facility which extended the maturity date from December 21, 2021 to May 28, 2024. The May 2021 Amendment does not increase the Company’s total indebtedness.
At June 30, 2022 and December 31, 2021, the Company had $ 112.5 million of outstanding borrowings under its Securitization Facility at a weighted average interest rate of 2.1 % and 1.1 %, respectively. The fair value of the outstanding borrowing of the Securitization Facility at June 30, 2022 was $ 110.0 million. These fair values were determined by using a discounted cash flow model based on current market interest rates available to the Company. These inputs are corroborated by observable market data for similar liabilities and therefore classified within Level 2 of the fair value hierarchy. Level 2 inputs represent inputs that are observable for the asset or liability, either directly or indirectly, and are other than active market observable i nputs that reflect unadjusted quoted prices for identical assets or liabilities.
8. DERIVATIVE INSTRUMENTS
Interest Rate Hedging
The Company’s interest rate risk relates to U.S. dollar denominated variable interest rate borrowings. The Company uses interest rate swap derivative instruments to manage earnings and cash flow exposure resulting from changes in interest rates. These interest rate swaps apply a fixed interest rate on a portion of the Company's expected LIBOR-indexed floating-rate borrowings.
The Company held the following interest rate swaps as of June 30, 2022 and December 31, 2021 (dollar amounts in thousands):
June 30, 2022 December 31, 2021 June 30, 2022 December 31, 2021
Hedged Item Notional Amount Designation Date Effective Date Termination Date Fixed Interest Rate Estimated Fair Value
Asset (Liability)
1-month USD LIBOR Loan 300,000 300,000 December 13, 2017 January 1, 2018 December 31, 2022 2.201 % 681 ( 5,268 )
1-month USD LIBOR Loan 150,000 150,000 December 13, 2017 July 1, 2019 June 30, 2024 2.423 % 1,937 ( 5,520 )
1-month USD LIBOR Loan 200,000 200,000 December 13, 2017 January 1, 2018 December 31, 2024 2.313 % 3,322 ( 7,421 )
1-month USD LIBOR Loan 75,000 75,000 October 10, 2018 July 1, 2020 June 30, 2025 3.220 % ( 660 ) ( 5,512 )
1-month USD LIBOR Loan 75,000 75,000 October 10, 2018 July 1, 2020 June 30, 2025 3.199 % ( 361 ) ( 5,464 )
1-month USD LIBOR Loan 75,000 75,000 October 10, 2018 July 1, 2020 June 30, 2025 3.209 % ( 485 ) ( 5,494 )
1-month USD LIBOR Loan 100,000 100,000 December 18, 2018 December 30, 2022 December 31, 2027 2.885 % 253 ( 6,886 )
1-month USD LIBOR Loan 100,000 100,000 December 18, 2018 December 30, 2022 December 31, 2027 2.867 % 19 ( 6,764 )
1-month USD LIBOR Loan 575,000 575,000 December 15, 2020 July 31, 2025 December 31, 2027 1.415 % 17,938 3,552
1-month USD LIBOR Loan 125,000 125,000 December 15, 2020 July 1, 2025 December 31, 2027 1.404 % 4,295 821
$ 1,775,000 $ 1,775,000 $ 26,939 $ ( 43,957 )
The Company has designated these derivative instruments as cash flow hedges. The Company assesses the effectiveness of these derivative instruments and has recorded the changes in the fair value of the derivative instrument designated as a cash flow hedge as unrealized gains or losses in accumulated other comprehensive loss (“AOCL”), net of tax, until the hedged item affected earnings, at which point any gain or loss was reclassified to earnings. If the hedged cash flow does not occur, or if it becomes probable that it will not occur, the Company will reclassify the remaining amount of any gain or loss on the related cash flow hedge recorded in AOCL to interest expense at that time.
19
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Foreign Currency Hedging
From time to time, the Company enters into foreign currency hedge contracts intended to protect the U.S. dollar value of certain forecasted foreign currency denominated transactions. The Company assesses the effectiveness of the contracts that are designated as hedging instruments. The changes in fair value of foreign currency cash flow hedges are recorded in AOCL, net of tax. Those amounts are subsequently reclassified to earnings from AOCL as impacted by the hedged item when the hedged item affects earnings. If the hedged forecasted transaction does not occur or if it becomes probable that it will not occur, the Company will reclassify the amount of any gain or loss on the related cash flow hedge to earnings at that time. For contracts not designated as hedging instruments, the changes in fair value of the contracts are recognized in other income, net in the consolidated statements of operation, along with the offsetting foreign currency gain or loss on the underlying assets or liabilities.
During the fourth quarter of 2020, the Company entered into foreign currency forward contracts, with a notional amount of $ 4.2 million, to mitigate the foreign exchange risk related to certain intercompany loans denominated in Canadian Dollar ("CAD"). During the second quarter of 2022, the Company entered into foreign currency forward contract, with a notional amount of $ 4.2 million, to mitigate the foreign exchange risk related to certain intercompany receivables denominated in Japanese Yen ("JPY"). The contracts are n ot designated as hedging instruments. The Company recognized $ 0.1 million and $ 0.3 million losses from the change in fair value of such contracts, which was included in other income, net in the consolidated statement of operations as of June 30, 2022 and June 30, 2021, respectively. The fair value of the foreign currency forward contracts was less than $ 0.1 million and $ 0.2 million as of June 30, 2022 and December 31, 2021, respectively.
During the second quarter of 2021, the Company entered into a foreign currency swap, with a notional amount of $ 7.3 million to mitigate the risk from fluctuations in foreign currency exchange rates associated with certain intercompany loan denominated in Japanese Yen ("JPY"). In a foreign currency swap transaction, the Company agrees with another party to exchange, at specified intervals, the difference between one currency and another currency at a fixed exchange rate, generally set at inception, calculated by reference to an agreed upon notional amount. The notional amount of each currency is exchanged at the inception and termination of the currency swap by each party. The Company subsequently paid down a portion of this swap, bringing the notional amount down to $ 6.4 million. The change in fair value of the foreign currency swap was $ 1.6 million as of June 30, 2022.
The success of the Company’s hedging program depends, in part, on forecasts of certain activity denominated in foreign currency. The Company may experience unanticipated currency exchange gains or losses to the extent that there are differences between forecasted and actual activities during periods of currency volatility. In addition, changes in currency exchange rates related to any unhedged transactions may affect earnings and cash flows.
Cross-Currency Rate Swaps
On October 2, 2017, the Company entered into cross-currency swap agreements to convert a notional amount of $ 300.0 million equivalent to 291.2 million of Swiss Francs ("CHF") denominated intercompany loans into U.S. dollars. The CHF-denominated intercompany loans were the result of the purchase of intellectual property by a subsidiary in Switzerland as part of an acquisition.
On December 21, 2020, the Company entered into cross-currency swap agreements to convert a notional amount of $ 471.6 million equivalent to 420.1 million of a CHF-denominated intercompany loan into U.S. dollars. The CHF-denominated intercompany loan was the result of an intra-entity transfer of certain intellectual property rights to a subsidiary in Switzerland completed during the fourth quarter of 2020. The intercompany loan requires quarterly payments of CHF 5.8 million plus accrued interest. As a result, the aggregate notional amount of the related cross-currency swaps will decrease by a corresponding amount.
The objective of these cross-currency swaps is to reduce volatility of earnings and cash flows associated with changes in the foreign currency exchange rate. Under the terms of these contracts, which have been designated as cash flow hedges, the Company will make interest payments in Swiss Francs and receive interest in U.S. dollars. Upon the maturity of these contracts, the Company will pay the principal amount of the loans in Swiss Francs and receive U.S. dollars from the counterparties.
20
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
The Company held the following cross-currency rate swaps as of June 30, 2022 and December 31, 2021 (dollar amounts in thousands):
June 30, 2022 December 31, 2021 June 30, 2022 December 31, 2021
Effective Date Termination Date Fixed Rate Aggregate Notional Amount Fair Value
Asset (Liability)
Pay CHF October 2, 2017 October 2, 2022 1.95 % CHF 145,598 145,598 ( 2,557 ) ( 8,283 )
Receive U.S.$ 4.52 % $ 150,000 150,000
Pay CHF December 21, 2020 December 22, 2025 3.00 % CHF 385,637 397,137 11,919 41
Receive U.S.$ 3.98 % $ 432,911 445,821
Total $ 9,362 $ ( 8,242 )
On October 4, 2021 in accordance with the termination date, the Company settled a cross-currency swap designated as a cash flow hedge of an intercompany loan with an aggregate notional amount of $ 50.0 million. The gain recorded by the Company upon the settlement of the swap was not material for the period.
The cross-currency swaps are carried on the consolidated balance sheet at fair value, and changes in the fair values are recorded as unrealized gains or losses in AOCL. For the three and six months ended June 30, 2022, the Company recorded gains of $ 19.3 million and $ 25.8 million, respectively, in other income, net related to change in fair value related to the foreign currency rate translation to offset the losses recognized on the intercompany loans. For the three and six months ended June 30, 2021, the Company recorded a loss of $ 12.9 million and a gain of $ 30.0 million, respectively, in other income, net related to change in fair value related to the foreign currency rate translation to offset the gain or losses recognized on the intercompany loans.
For the three and six months ended June 30, 2022, the Company recorded gains of $ 21.1 million and $ 21.5 million in AOCL, respectively, related to change in fair value of the cross-currency swaps. For the three and six months ended June 30, 2021, the Company recorded a loss of $ 11.0 million and a gain of $ 29.2 million in AOCL, respectively, related to change in fair value of the cross-currency swaps.
For the three and six months ended June 30, 2022, the Company recorded gains of $ 2.0 million and $ 3.8 million, respectively, in other income, net included in the consolidated statements of operations related to the interest rate differential of the cross-currency swaps. For the three and six months ended June 30, 2021, the Company recorded gains of $ 1.3 million and $ 2.5 million, respectively, in other income, net included in the consolidated statements of operations related to the interest rate differential of the cross-currency swaps.
The estimated gain that is expected to be reclassified to other income, net from AOCL as of June 30, 2022 within the next twelve months is $ 3.6 million. As of June 30, 2022, the Company does not expect any gains or losses will be reclassified into earnings as a result of the discontinuance of these cash flow hedges because the original forecasted transaction will not occur.
Net Investment Hedges
The Company manages certain foreign exchange risks through a variety of strategies, including hedging. The Company is exposed to foreign exchange risk from its international operations through foreign currency purchases, net investments in foreign subsidiaries, and foreign currency assets and liabilities created in the normal course of business. On October 1, 2018, December 16, 2020 and May 26, 2022, the Company entered into cross-currency swap agreements designated as net investment hedges to partially offset the effects of foreign currency on foreign subsidiaries.
21
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
The Company held the following cross-currency rate swaps designated as net investment hedges as of June 30, 2022 and December 31, 2021, respectively (dollar amounts in thousands):
June 30, 2022
December 31, 2021
Effective Date Termination Date Fixed Rate Aggregate Notional Amount Fair Value
Asset (Liability)
Pay EUR October 3, 2018 September 30, 2023 — % EUR 51,760 5,740 2,503
Receive U.S.$ 2.57 % $ 60,000
Pay EUR October 3, 2018 September 30, 2025 — % EUR 38,820 4,784 2,147
Receive U.S.$ 2.19 % $ 45,000
Pay CHF (1)
December 16, 2020 December 16, 2027 — % CHF 222,300 — ( 792 )
Receive U.S.$ 1.10 % $ 250,000
Pay CHF May 26, 2022 December 16, 2028 — % CHF 288,210 ( 1,824 ) —
Receive U.S.$ 1.94 % $ 300,000
Total $ 8,700 $ 3,858
(1) The following currency swaps designated as a net investment hedge were early settled during the three months ended June 30, 2022.
During the six months ended June 30, 2022 , the Company early settled cross-currency swaps designated as net investment hedge with an aggregate notional amount of $ 250.0 million equivalent to 222.3 million Swiss Franc. The original settlement date was December 16, 2027. As a result of the settlement, the Company recorded a gain of $ 4.9 million in AOCL. On May 26, 2022, the Company entered into cross-currency swap agreements designated as net investment hedge to replace the following swaps of a notional amount of $ 300.0 million equivalent to 288.2 million Swiss Franc.
On September 30, 2021, in accordance with the termination date, the Company settled cross-currency swaps designated as net investment hedge with an aggregate notional amount of $ 52 million equivalent to 44.9 million Euros based on the termination date. As a result of the settlement, the Company recorded a gain of $ 0.1 million in AOCL.
The cross-currency swaps were carried on the consolidated balance sheet at fair value and changes in the fair values were recorded as unrealized gains or losses in AOCL. For the three and six months ended June 30, 2022, the Company recorded gains of $ 10.8 million and $ 12.1 million, respectively, in AOCL related to the change in fair value of the cross-currency swaps. For the three and six months ended June 30, 2021, the Company recorded gains of $ 0.1 million and $ 13.7 million, respectively, in AOCL related to the change in fair value of the cross-currency swaps.
For the three and six months ended June 30, 2022, the Company recorded gains of $ 1.0 million and $ 2.3 million in interest income included in the consolidated statements of operations related to the interest rate differential of the cross-currency swaps. For the three and six months ended June 30, 2021, the Company recorded gains of $ 1.7 million and $ 3.4 million in interest income included in the consolidated statements of operations related to the interest rate differential of the cross-currency swaps.
The estimated gain that is expected to be reclassified to interest income from AOCL as of June 30, 2022 within the next twelve months is $ 8.5 million.
Counterparty Credit Risk
The Company manages its concentration of counterparty credit risk on its derivative instruments by limiting acceptable counterparties to a group of major financial institutions with investment grade credit ratings, and by actively monitoring their credit ratings and outstanding positions on an ongoing basis. Therefore, the Company considers the credit risk of the counterparties to be low. Furthermore, none of the Company’s derivative transactions are subject to collateral or other security arrangements, and none contain provisions that depend upon the Company’s credit ratings from any credit rating agency.
Fair Value of Derivative Instruments
The Company has classified all of its derivative instruments within Level 2 of the fair value hierarchy because observable inputs are available for substantially the full term of the derivative instruments. The fair values of the interest rate swaps and cross-currency swaps were developed using a market approach based on publicly available market yield curves and the terms of the swap. The Company performs ongoing assessments of counterparty credit risk.
22
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
The following table summarizes the fair value for derivatives designated as hedging instruments in the condensed consolidated balance sheets as of June 30, 2022 and December 31, 2021:
Fair Value as of
Location on Balance Sheet (1) :
June 30, 2022 December 31, 2021
Dollars in thousands
Derivatives designated as hedges — Assets:
Prepaid expenses and other current assets
Cash Flow Hedges
Interest rate swap (2)
4,369 $ —
Cross-currency swap $ 6,122 $ 4,900
Net Investment Hedges
Cross-currency swap 8,472 5,120
Other assets
Cash Flow Hedges
Interest rate swap (2)
24,619 4,373
Cross-currency swap 5,797 —
Net Investment Hedges
Cross-currency swap 7,964 2,104
Total derivatives designated as hedges — Assets $ 57,343 $ 16,497
Derivatives designated as hedges — Liabilities:
Accrued expenses and other current liabilities
Cash Flow Hedges
Interest rate swap (2)
$ 62 $ 18,187
Cross-currency swap $ 2,558 8,283
Net Investment Hedges
Other liabilities
Cash Flow Hedges
Interest rate swap (2)
$ 1,987 30,143
Cross-currency swap $ — 4,859
Net Investment Hedges
Cross-currency swap $ 7,736 3,366
Total derivatives designated as hedges — Liabilities $ 12,343 $ 64,838
(1) The Company classifies derivative assets and liabilities as current based on the cash flows expected to be incurred within the following 12 months.
(2) At June 30, 2022 and December 31, 2021, the total notional amounts related to the Company’s interest rate swaps were both $ 1.8 billion, respectively.
23
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
The following presents the effect of derivative instruments designated as cash flow hedges and net investment hedges on the accompanying condensed consolidated statement of operations during the three and six months ended June 30, 2022 and 2021:
Dollars in thousands Balance in AOCL
Beginning of
Quarter Amount of
Gain (Loss)
Recognized in
AOCL Amount of Gain (Loss)
Reclassified from
AOCL into
Earnings Balance in AOCL
End of Quarter Location in
Statements of
Operations
Three Months Ended June 30, 2022
Cash Flow Hedges
Interest rate swap $ 2,932 $ 20,116 $ ( 3,891 ) $ 26,939 Interest expense
Cross-currency swap ( 17,703 ) 21,136 21,268 ( 17,835 ) Other income, net
Net Investment Hedges
Cross-currency swap ( 2,332 ) 10,816 978 7,506 Interest income
$ ( 17,103 ) $ 52,068 $ 18,355 $ 16,610
Three Months Ended June 30, 2021
Cash Flow Hedges
Interest rate swap $ ( 53,546 ) $ ( 15,013 ) $ ( 5,823 ) $ ( 62,736 ) Interest expense
Cross-currency swap ( 5,029 ) ( 10,969 ) ( 11,635 ) ( 4,363 ) Other income, net
Net Investment Hedges
Cross-currency swap ( 429 ) 88 1,737 ( 2,078 ) Interest income
$ ( 59,004 ) $ ( 25,894 ) $ ( 15,721 ) $ ( 69,177 )
Dollars in thousands Balance in AOCL
Beginning of
Year Amount of
Gain (Loss)
Recognized in
AOCL Amount of Gain (Loss)
Reclassified from
AOCL into
Earnings Balance in AOCL
End of Quarter Location in
Statements of
Operations
Six Months Ended June 30, 2022
Cash Flow Hedges
Interest rate swap $ ( 43,956 ) $ 61,790 $ ( 9,105 ) $ 26,939 Interest expense
Cross-currency swap ( 9,688 ) 21,452 29,599 ( 17,835 ) Other income, net
Net Investment Hedges
Cross-currency swap ( 2,321 ) 12,125 2,298 7,506 Interest income
$ ( 55,965 ) $ 95,367 $ 22,792 $ 16,610
Six Months Ended June 30, 2021
Cash Flow Hedges
Interest rate swap $ ( 93,769 ) $ 19,505 $ ( 11,528 ) $ ( 62,736 ) Interest expense
Cross-currency swap ( 1,073 ) 29,225 32,515 ( 4,363 ) Other income, net
Net Investment Hedges
Cross-currency swap ( 12,291 ) 13,661 3,448 ( 2,078 ) Interest income
$ ( 107,133 ) $ 62,391 $ 24,435 $ ( 69,177 )
9. STOCK-BASED COMPENSATION
As of June 30, 2022, the Company had stock options, restricted stock awards, performance stock awards, contract stock awards and restricted stock unit awards outstanding under the Integra LifeSciences Holdings Corporation Fifth Amended and Restated 2003 Equity Incentive Plan (the “2003 Plan”).
Stock options issued under the 2003 Plan become exercisable over specified periods, generally within four years from the date of grant for officers and employees, within one year from date of grant for directors which generally expire eight years from the grant date for employees, and from six to ten years for directors and certain executive officers, except in certain instances that result in accelerated vesting due to death, disability, retirement age or change in-control provisions within their grant agreements. The Company values stock option grants using the binomial distribution model. Restricted stock issued under the 2003 Plan vests over specified periods, generally three years after the date of grant. The vesting of performance stock issued under the 2003 Plan is subject to service and performance conditions.
24
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Stock Options
As of June 30, 2022, there were approx imately $ 5.3 million of total unrecognized compensation costs related to unvested stock options. These costs are expected to be recognized over a weighted-average period of approximately three years . There were 145,565 stock options granted during the six months ended June 30, 2022. For the six months ended June 30, 2022, the weighted average grant date fair value for stock options was $ 23.15 per option.
Awards of Restricted Stock and Performance Stock
Performance stock and restricted stock awards generally have requisite service periods of three years , except in certain instances that result in accelerated vesting due to death, disability, retirement age provision or change in-control provisions in their grant agreements. Performance stock units are subject to graded vesting conditions based on revenue goals of the Company. The Company expenses the fair value of restricted stock awards on a straight-line basis over the requisite service period. A s of June 30, 2022, there was approximately $ 40.2 million of total unrecognized compensation costs related to these unvested awards. The Company expects to recognize these costs over a weighted-average period of approximately two years . The Company granted 363,326 restricted stock awards and 130,753 performance stock awards during the six months ended June 30, 2022. For the six months ended June 30, 2022, the weighted average grant date fair value for restricted stock awards and performance stock units was $ 64.65 and $ 65.11 per award, respectively.
The Company also maintains an Employee Stock Purchase Plan (the “ESPP”), which provides eligible employees with the opportunity to acquire shares of common stock at periodic intervals by means of accumulated payroll deductions. The ESPP is a non-compensatory plan based on its terms.
10. RETIREMENT PLANS
The Company maintains defined benefit pension plans that cover certain employees in France, Japan, Germany and Switzerland.
Net periodic benefit cost for the Company’s defined benefit pension plans for the three and six months ended June 30, 2022 were $ 0.3 million and $ 0.5 million. The components of the net periodic benefit costs other than the service cost component of $ 0.6 million and $ 1.3 million for the three and six months ended June 30, 2022 are included in other income, net in the consolidated statements of operations.
Net periodic benefit costs for the Company’s defined benefit pension plans for the three and six months ended June 30, 2021 were $ 0.6 million and $ 1.2 million . The components of the net periodic benefit costs other than the service cost component of $ 0.8 million and $ 1.7 million for the three and six months ended June 30, 2021 are included in other income, net in the consolidated statements of operations.
The estimated fair values of plan assets were $ 34.4 million and $ 39.9 million as of June 30, 2022 and December 31, 2021, respectively. The net plan assets of the pension plans are invested in common trusts as of June 30, 2022 and December 31, 2021. Common trusts are classified as Level 2 in the fair value hierarchy. The fair value of common trusts is valued at the net asset value based on the fair values of the underlying investments of the trusts as determined by the sponsor of the trusts. The investment strategy of the Company's defined benefit plans is both to meet the liabilities of the plans as they fall due and to maximize the return on invested assets within an appropriate risk profile.
Deferred Compensation Plan
The Company maintains a Deferred Compensation Plan in which certain employees of the Company may defer the payment and taxation of up to 75 % of their base salary and up to 100 % of bonus amounts and other eligible cash compensation. This deferred compensation is invested in funds offered under this plan and is valued based on Level 1 measurements in the fair value hierarchy. Assets of the Company's deferred compensation plan are included in other current assets and recorded at fair value based on their quoted market prices. The fair value of these assets were $ 4.3 million and $ 3.8 million as of June 30, 2022 and December 31, 2021. Offsetting liabilities relating to the deferred compensation plan are included in Other liabilities.
11. LEASES AND RELATED PARTY LEASES
The Company leases administrative, manufacturing, research and distribution facilities and vehicles through operating lease agreements. The Company has no finance leases as of June 30, 2022. Many of the Company's leases include both lease (e.g., fixed payments including rent) and non-lease components (e.g., common-area or other maintenance costs). For vehicles, the Company has elected the practical expedient to group lease and non-lease components.
25
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Most facility leases include one or more options to renew. The exercise of lease renewal options is typically at the Company's sole discretion, therefore, the majority of renewals to extend the lease terms are not included in the Right of Use ("ROU") assets and lease liabilities as they are not reasonably certain of exercise. The Company regularly evaluates renewal options and when they are reasonably certain of exercise, the renewal period is included in the lease term.
As most of the Company's leases do not provide an implicit rate, the Company uses a collateralized incremental borrowing rate based on the information available at the lease commencement date in determining the present value of the lease payments.
Total operating lease expense for the six months ended June 30, 2022 and June 30, 2021 was $ 10.2 million and $ 10.6 million respectively, which includes $ 0.1 million, in related party operating lease expense.
Supplemental balance sheet information related to operating leases were as follows:
Dollars in thousands, except lease term and discount rate June 30, 2022 December 31, 2021
ROU assets $ 145,135 $ 84,543
Current lease liabilities 12,743 14,775
Non-current lease liabilities 154,029 90,329
Total lease liabilities $ 166,772 $ 105,104
Weighted average remaining lease term (in years):
Leased facilities 17.9 years 10.4 years
Leased vehicles 2.1 years 2.1 years
Weighted average discount rate:
Leased facilities 5.2 % 5.1 %
Leased vehicles 2.7 % 2.6 %
Supplemental cash flow information related to leases for the six months ended June 30, 2022 and 2021 were as follows:
Dollars in thousands June 30, 2022 June 30, 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases $ 8,798 $ 7,019
ROU assets obtained in exchange for lease liabilities:
Operating leases $ 69,489 $ 10,528
Future minimum lease payments under operating leases at June 30, 2022 were as follows:
Dollars in thousands Related Parties Third Parties Total
Remainder of 2022
$ 148 $ 7,824 $ 7,972
2023 296 18,022 18,318
2024 296 18,008 18,304
2025 296 16,505 16,801
2026 296 14,981 15,277
2027 296 14,580 14,876
Thereafter 246 164,917 165,163
Total minimum lease payments $ 1,874 $ 254,837 $ 256,711
Less: Imputed interest 89,939
Total lease liabilities 166,772
Less: Current lease liabilities 12,743
Long-term lease liabilities 154,029
26
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Related Party Leases
The Company leases its manufacturing facility in Plainsboro, New Jersey, from a general partnership that is 50 % owned by a corporation whose stockholders are trusts, whose beneficiaries include family members of the Company’s former director. The term of the current lease agreement is through October 31, 2029 at an annual rate of approximately $ 0.3 million per year. The current lease agreement also provides (i) a 5 -year renewal option for the Company to extend the lease from November 1, 2029 through October 31, 2034 at the fair market rental rate of the premises, and (ii) another 5 -year renewal option to extend the lease from November 1, 2034 through October 31, 2039 at the fair market rental rate of the premises.
12. TREASURY STOCK
On April 26 2022, the Board of Directors authorized the Company to repurchase up to $ 225.0 million of the Company’s common stock. The program allows the Company to repurchase its shares opportunistically from time to time. The repurchase authorization expires in December 2024. This stock repurchase authorization replaces the previous $ 225 million stock repurchase authorization, of which $ 100 million remained authorized at the time of its replacement, and which was otherwise set to expire on December 31, 2022. Purchases may be affected through one or more open market transactions, privately negotiated transactions, transactions structured through investment banking institutions, or a combination of the foregoing.
As of June 30, 2022 and December 31, 2021, there were 6.8 million and 4.9 million shares of treasury stock outstanding with a cost of $ 362.9 million and $ 234.4 million, at a weighted average cost per share of $ 53.18 and $ 47.86 , respectively.
On January 12, 2022, the Company entered into a $ 125.0 million accelerated share repurchase ("2022 ASR") and received 1.48 million shares of Company common stock at inception, which represented approximately 80 % of the expected total shares under the 2022 ASR. On March 24, 2022, the early exercise provision was exercised by 2022 ASR counterparty. Upon settlement on March 24, 2022, the Company received an additional 0.46 million shares determined using the volume-weighted average price of the Company's common stock during the term of the 2022 ASR.
13. INCOME TAXES
The following table provides a summary of the Company's effective tax rate:
Three Months Ended June 30, Six Months Ended June 30,
2022 2021 2022 2021
Reported tax rate 13.2 % 21.8 % 14.5 % 28.2 %
The Company’s effective income tax rates for the three months ended June 30, 2022 and 2021 were 13.2 % and 21.8 %, respectively. For the three months ended June 30, 2022, the primary driver of the lower tax rate is a $ 4.8 million benefit related to excess tax benefits from stock compensation.
The Company’s effective income tax rates for the six months ended June 30, 2022 and 2021 were 14.5 % and 28.2 %, respectively. For the six months ended June 30, 2022, the primary driver of the tax rate is a $ 5.7 million benefit related to excess tax benefits from stock compensation. For the six months ended June 30, 2021, the primary driver of the higher tax rate was the tax impact of the gain on the sale of the Extremity Orthopedics business which was completed during the first quarter of 2021.
Changes to income tax laws and regulations, in any of the tax jurisdictions in which the Company operates, could impact the effective tax rate. Various governments, both U.S. and non-U.S., are increasingly focused on tax reform and revenue-raising legislation. The current U.S. administration has proposed tax reform which, if enacted, may increase the Company’s U.S. federal income tax liability. Further, legislation in foreign jurisdictions may be enacted, in response to the base erosion and profit-sharing project begun by the Organization for Economic Cooperation and Development ("OECD"). The OECD recently finalized major reform of the international tax system with respect to a global minimum tax rate. Such changes in U.S. and non-U.S. jurisdictions could have an adverse effect on the Company’s effective tax rate.
As of June 30, 2022, the Company has not provided deferred income taxes on unrepatriated earnings from foreign subsidiaries as they are deemed to be indefinitely reinvested unless there is a manner under which to remit the earnings with no material tax cost. Material taxes would primarily be attributable to foreign withholding taxes and local income taxes when such earnings are distributed. The Company will repatriate foreign earnings when there is no need for reinvestment overseas and there is no material cost to bring the earnings back to the United States. Reinvestment considerations would include future acquisitions, transactions, and capital expenditure plans. As such, the Company has determined the tax impact of repatriating these foreign earnings would not be material as of June 30, 2022.
27
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
14. NET INCOME PER SHARE
Basic and diluted net income per share was as follows:
Three Months Ended June 30, Six Months Ended June 30,
Dollars in thousands, except per share amounts 2022 2021 2022 2021
Basic net income per share:
Net income $ 44,788 $ 35,068 $ 77,689 $ 80,462
Weighted average common shares outstanding 83,168 84,687 83,400 84,593
Basic net income per common share $ 0.54 $ 0.41 $ 0.93 $ 0.95
Diluted net income per share:
Net income $ 44,788 $ 35,068 $ 77,689 $ 80,462
Weighted average common shares outstanding — Basic 83,168 84,687 83,400 84,593
Effect of dilutive securities:
Stock options and restricted stock 454 653 579 731
Weighted average common shares for diluted earnings per share 83,622 85,340 83,979 85,324
Diluted net income per common share $ 0.54 $ 0.41 $ 0.93 $ 0.94
Common stock of approximately 0.2 million an d 0.1 million shares at June 30, 2022, and 2021, res pectively that are issuable through exercise of dilutive securities were not included in the computation of diluted net income per share because their effect would have been anti-dilutive.
Based on the adoption of ASU 2020-06, as the principal amount of the 2025 Notes will be paid in cash and only the conversion spread is settled in shares, the Company will be utilizing the if-converted method and only includes the net number of incremental shares that would be issued upon conversion.
15. ACCUMULATED OTHER COMPREHENSIVE LOSS
Comprehensive income for the six months ended June 30, 2022 and 2021 was as follows:
Three Months Ended June 30, Six Months Ended June 30,
Dollars in thousands 2022 2021 2022 2021
Net income $ 44,788 $ 35,068 $ 77,689 $ 80,462
Foreign currency translation adjustment ( 18,067 ) 1,558 ( 23,749 ) ( 5,243 )
Change in unrealized gain (loss) on derivatives, net of tax 25,922 ( 7,804 ) 55,744 29,111
Pension liability adjustment, net of tax ( 45 ) ( 91 ) ( 54 ) 228
Comprehensive income, net $ 52,598 $ 28,731 $ 109,630 $ 104,558
28
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
Changes in accumulated other comprehensive loss by component between December 31, 2021 and June 30, 2022 are presented in the table below, net of tax:
Dollars in thousands Gains and Losses on Derivatives Defined Benefit Pension Items Foreign Currency Items Total
Balance at January 1, 2022
$ ( 42,981 ) $ 1,893 $ ( 4,067 ) $ ( 45,155 )
Other comprehensive gain (loss) 72,499 ( 54 ) ( 23,750 ) 48,695
Less: Amounts reclassified from accumulated other comprehensive income, net 16,755 — — 16,755
Net current-period other comprehensive gain (loss) 55,744 ( 54 ) ( 23,750 ) 31,940
Balance at June 30, 2022
$ 12,763 $ 1,839 $ ( 27,817 ) $ ( 13,215 )
For the six months ended June 30, 2022, the Company reclassified a gain of $ 22.8 million and a loss of $ 5.2 million from accumulated other comprehensive loss to other income, net and interest income, respectively.
16. SEGMENT AND GEOGRAPHIC INFORMATION
The Company internally manages two global reportable segments and reports the results of its businesses to its chief operating decision maker. The two reportable segments and their activities are described below.
• The Codman Specialty Surgical segment includes (i) the Neurosurgery business, which sells a full line of products for neurosurgery and neuro critical care such as tissue ablation equipment, dural repair products, cerebral spinal fluid management devices, intracranial monitoring equipment, cranial stabilization equipment, and solutions for use in minimally invasive neurosurgery and in the management of intracerebral hemorrhages, and (ii) the Instruments business, which sells more than 40,000 instrument patterns and surgical and lighting products to hospitals, surgery centers, dental, podiatry, and veterinary offices.
• The Tissue Technologies segment includes a large, complementary portfolio of products to address plastic and surgical reconstructive procedures such as complex and traumatic wounds, hernia and abdominal wall repair, breast reconstruction, and peripheral nerve repair. The Tissue Technologies segment has four unique technology platforms, including bovine engineered collagen matrix, bovine dermal matrix, amniotic technology and porcine bladder matrix technology, to address regenerative soft tissue reconstruction procedures.
The Corporate and other category includes (i) various executive, finance, human resource, information systems and legal functions, (ii) brand management, and (iii) share-based compensation costs.
The operating results of the various reportable segments as presented are not comparable to one another because (i) certain operating segments are more dependent than others on corporate functions for unallocated general and administrative and/or operational manufacturing functions, and (ii) the Company does not allocate certain manufacturing costs and general and administrative costs to the operating segment results. Net sales and profit by each reportable segment for the three and six months ended June 30, 2022 and 2021 are as follows:
Three Months Ended June 30, Six Months Ended June 30,
Dollars in thousands 2022 2021 2022 2021
Segment Net Sales
Codman Specialty Surgical $ 257,863 $ 256,837 $ 505,171 $ 498,078
Tissue Technologies
139,952 133,155 269,282 251,985
Total revenues $ 397,815 $ 389,992 $ 774,453 $ 750,063
Segment Profit
Codman Specialty Surgical $ 92,196 $ 113,996 $ 202,356 $ 220,774
Tissue Technologies
61,626 64,413 115,519 114,424
Segment profit 153,822 178,409 317,875 335,198
Amortization ( 3,304 ) ( 4,198 ) ( 7,198 ) ( 8,725 )
Corporate and other ( 90,651 ) ( 122,357 ) ( 204,646 ) ( 243,905 )
Operating income $ 59,867 $ 51,854 $ 106,031 $ 82,568
29
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
The Company does not allocate any assets to the reportable segments. No asset information is reported to the chief operating decision maker and disclosed in the financial information for each segment. The Company attributes revenues to geographic areas based on the location of the customer. Total revenue by major geographic area consisted of the following:
Three Months Ended June 30, Six Months Ended June 30,
Dollars in thousands 2022 2021 2022 2021
United States $ 287,347 $ 278,186 $ 550,698 $ 525,979
Europe 46,862 48,437 90,606 94,256
Asia Pacific 43,365 44,306 91,082 91,601
Rest of World 20,241 19,063 42,067 38,227
Total Revenues $ 397,815 $ 389,992 $ 774,453 $ 750,063
17. COMMITMENTS AND CONTINGENCIES
In consideration for certain technology, manufacturing, distribution, and selling rights and licenses granted to the Company, the Company has agreed to pay royalties on sales of certain products that it sells. The royalty payments that the Company made under these agreements were not significant for any of the periods presented.
The Company is subject to various claims, lawsuits and proceedings in the ordinary course of the Company's business, including claims by current or former employees, distributors and competitors and with respect to its products and product liability claims, lawsuits and proceedings, some of which have been settled by the Company. In the opinion of management, such claims are either adequately covered by insurance or otherwise indemnified, or are not expected, individually or in the aggregate, to result in a material, adverse effect on the Company's financial condition. However, it is possible that the Company's results of operations, financial position and cash flows in a particular period could be materially affected by these contingencies.
The Company accrues for loss contingencies when it is deemed probable that a loss has been incurred and that loss is estimable. The amounts accrued are based on the full amount of the estimated loss before considering insurance proceeds and do not include an estimate for legal fees expected to be incurred in connection with the loss contingency. The Company consistently accrues legal fees expected to be incurred in connection with loss contingencies as those fees are incurred by outside counsel as a period cost.
Contingent Consideration
The Company determined the fair value of contingent consideration during the six month period ended June 30, 2022 and June 30, 2021 to reflect the change in estimate, additions, payments, transfers and the time value of money during the period.
30
INTEGRA LIFESCIENCES HOLDINGS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
A reconciliation of the opening balances to the closing balances of these Level 3 measurements for the six months ended June 30, 2022 and June 30, 2021 is as follows (in thousands):
Six Months Ended June 30, 2022 Contingent Consideration Liability Related to Acquisition of:
Arkis Location in Financial Statements Derma Sciences ACell Inc.
(See Note 3) Location in Financial Statements
Short-term Long-term Long-term Short-term Long-term
Balance as of January 1, 2022
$ 3,691 $ 11,408 $ 230 $ — $ 21,800
Transfers — 4,885 ( 4,885 )
Change in fair value of contingent consideration liabilities ( 155 ) $ ( 1,978 ) Research and development — ( 4,885 ) 1,219 Selling, general and administrative
Balance as of June 30, 2022 $ 3,536 $ 9,430 $ 230 $ — $ 18,134
Six Months Ended June 30, 2021 Contingent Consideration Liability Related to Acquisition of:
Arkis Location in Financial Statements Derma Sciences ACell Inc.
(See Note 3) Location in Financial Statements
Short-term Long-term Long-term Long-term
Balance as of January 1, 2021
$ 3,415 $ 11,746 $ 230 $ —
Additions from acquisition of ACell — — — 23,900
Transfers ( 3,432 ) 3,432 — —
Change in fair value of contingent consideration liabilities 17 ( 402 ) Research and development — ( 400 ) Selling, general and administrative
Balance as of June 30, 2021
$ — $ 14,776 $ 230 $ 23,500
Arkis BioSciences Inc.
On July 29, 2019, the Company acquired Arkis BioSciences Inc. ("Arkis") for an acquisition purchase price of $ 30.6 million (the "Arkis Acquisition") plus contingent consideration of up to $ 25.5 million, that may be payable based on the successful completion of certain development and commercial milestones. Arkis was a privately-held company that marketed the CerebroFlo ® external ventricular drainage catheter with Endexo ® technology, a permanent additive designed to reduce the potential for catheter obstruction due to thrombus formation.
As part of the acquisition, the Company is required to pay the former shareholders of Arkis up to $ 25.5 million based on the timing of certain development milestones of $ 10.0 million and commercial sales milestones of $ 15.5 million, respectively. The Company used a probability weighted income approach to calculate the fair value of the contingent consideration that considered the possible outcomes of scenarios related to each specified milestone. The Company estimated the fair value of the contingent consideration to be $ 13.1 million at the acquisition date. The estimated fair value as of June 30, 2022 and June 30, 2021 was $ 13.0 million and $ 14.8 million, respectively. The Company recorded $ 9.4 million and $ 14.8 million in other liabilities at June 30, 2022 and June 30, 2021, respectively, and $ 3.5 million in accrued expenses and other current liabilities at June 30, 2022, in the consolidated balance sheet of the Company.
Derma Sciences
The Company assumed contingent consideration incurred by Derma Sciences, Inc. ("Derma Sciences") related to its acquisitions of BioD and the intellectual property related to Medihoney products. The Company accounted for the contingent liabilities by recording their fair value on the date of the acquisition based on a probability weighted income approach. The Company has already paid $ 33.3 million related to the aforementioned contingent liabilities. One contingent milestone remains which relates to net sales of Medihoney™ products exceeding certain amounts defined in the agreement between the Company and Derma Sciences. The potential maximum undiscounted payment amounts to $ 3.0 million. The estimated fair value as of June 30, 2022 and June 30, 2021 was $ 0.2 million.
31
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.