Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands)
September 30,
December 31,
ASSETS
2023
2022
(unaudited)
Current assets:
Cash and cash equivalents
$
58,673
$
58,408
Trade receivables — net of allowance for credit losses — 2023 — $ 8,721 and 2022 — $ 8,423
167,824
164,677
Other receivables
13,576
12,992
Inventories
303,923
265,991
Prepaid expenses and other current assets
27,954
22,324
Prepaid income taxes
3,936
3,913
Income tax refund receivables
9,432
779
Total current assets
585,318
529,084
Property and equipment:
Land and land improvements
26,017
25,940
Buildings
190,825
189,148
Manufacturing equipment
313,600
299,089
Furniture and fixtures
66,451
61,128
Leasehold improvements
53,208
49,673
Construction-in-progress
60,492
61,269
Total property and equipment
710,593
686,247
Less accumulated depreciation
( 327,267 )
( 303,271 )
Property and equipment — net
383,326
382,976
Other assets:
Intangible assets:
Developed technology — net of accumulated amortization — 2023 — $ 308,889 and 2022 — $ 274,570
296,349
237,522
Other — net of accumulated amortization — 2023 — $ 76,909 and 2022 — $ 69,780
43,844
38,350
Goodwill
381,052
359,821
Deferred income tax assets
6,438
6,599
Right-of-use operating lease assets
63,633
65,262
Other assets
48,545
44,352
Total other assets
839,861
751,906
Total assets
$
1,808,505
$
1,663,966
See condensed notes to consolidated financial statements.
(continued)
3
Table of Contents
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands)
September 30,
December 31,
LIABILITIES AND STOCKHOLDERS’ EQUITY
2023
2022
(unaudited)
Current liabilities:
Trade payables
$
48,862
$
68,504
Accrued expenses
119,291
123,189
Current portion of long-term debt
3,750
11,250
Short-term operating lease liabilities
11,688
11,005
Income taxes payable
3,542
6,697
Total current liabilities
187,133
220,645
Long-term debt
282,370
186,759
Deferred income tax liabilities
18,458
18,462
Long-term income taxes payable
347
347
Liabilities related to unrecognized tax benefits
1,912
1,912
Deferred compensation payable
15,508
15,264
Deferred credits
1,631
1,708
Long-term operating lease liabilities
57,455
59,736
Other long-term obligations
13,806
14,736
Total liabilities
578,620
519,569
Commitments and contingencies
Stockholders' equity:
Preferred stock — 5,000 shares authorized as of September 30, 2023 and December 31, 2022; no shares issued
—
—
Common stock, no par value; 100,000 shares authorized; issued and outstanding as of September 30, 2023 - 57,746 and December 31, 2022 - 57,306
695,181
675,174
Retained earnings
547,555
480,773
Accumulated other comprehensive loss
( 12,851 )
( 11,550 )
Total stockholders’ equity
1,229,885
1,144,397
Total liabilities and stockholders’ equity
$
1,808,505
$
1,663,966
See condensed notes to consolidated financial statements.
(concluded)
4
Table of Contents
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share amounts - unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
Net sales
$
315,230
$
287,175
$
932,851
$
857,566
Cost of sales
173,031
158,602
499,508
473,019
Gross profit
142,199
128,573
433,343
384,547
Operating expenses:
Selling, general and administrative
86,854
89,780
277,925
259,282
Research and development
19,646
19,221
61,089
55,074
Impairment charges
—
—
270
1,672
Contingent consideration expense
562
915
2,177
4,702
Acquired in-process research and development
—
—
1,550
6,671
Total operating expenses
107,062
109,916
343,011
327,401
Income from operations
35,137
18,657
90,332
57,146
Other income (expense):
Interest income
181
116
533
316
Interest expense
( 4,841 )
( 1,831 )
( 10,534 )
( 4,180 )
Other income (expense) — net
( 255 )
660
291
( 808 )
Total other expense — net
( 4,915 )
( 1,055 )
( 9,710 )
( 4,672 )
Income before income taxes
30,222
17,602
80,622
52,474
Income tax expense
4,388
2,330
13,840
11,359
Net income
$
25,834
$
15,272
$
66,782
$
41,115
Earnings per common share
Basic
$
0.45
$
0.27
$
1.16
$
0.73
Diluted
$
0.44
$
0.27
$
1.14
$
0.71
Weighted average shares outstanding
Basic
57,682
56,835
57,525
56,707
Diluted
58,375
57,586
58,345
57,573
See condensed notes to consolidated financial statements.
5
Table of Contents
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands - unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
Net income
$
25,834
$
15,272
$
66,782
$
41,115
Other comprehensive income:
Cash flow hedges
( 539 )
3,850
1,192
13,182
Income tax benefit (expense)
129
( 942 )
( 286 )
( 3,226 )
Foreign currency translation adjustment
( 2,914 )
( 9,003 )
( 2,190 )
( 18,775 )
Income tax benefit (expense)
17
85
( 17 )
81
Total other comprehensive loss
( 3,307 )
( 6,010 )
( 1,301 )
( 8,738 )
Total comprehensive income
$
22,527
$
9,262
$
65,481
$
32,377
See condensed notes to consolidated financial statements.
6
Table of Contents
MERIT MEDICAL SYSTEMS, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(In thousands - unaudited)
Common Stock
Retained
Accumulated Other
Shares
Amount
Earnings
Comprehensive Loss
Total
Balance — January 1, 2023
57,306
$
675,174
$
480,773
$
( 11,550 )
$
1,144,397
Net income
20,703
20,703
Other comprehensive income
621
621
Stock-based compensation expense
3,498
3,498
Options exercised
123
3,726
3,726
Issuance of common stock under Employee Stock Purchase Plan
4
302
302
Shares issued from time-vested restricted stock units
61
—
—
Shares surrendered in exchange for payment of payroll tax liabilities
( 22 )
( 1,592 )
( 1,592 )
Balance — March 31, 2023
57,472
681,108
501,476
( 10,929 )
1,171,655
Net income
20,245
20,245
Other comprehensive income
1,385
1,385
Stock-based compensation expense
4,980
4,980
Options exercised
128
5,154
5,154
Issuance of common stock under Employee Stock Purchase Plan
4
281
281
Shares issued from time-vested restricted stock units
30
—
—
Balance — June 30, 2023
57,634
691,523
521,721
( 9,544 )
1,203,700
Net income
25,834
25,834
Other comprehensive loss
( 3,307 )
( 3,307 )
Stock-based compensation expense
5,206
5,206
Options exercised
247
7,555
7,555
Issuance of common stock under Employee Stock Purchase Plan
4
237
237
Shares surrendered in exchange for payment of payroll tax liabilities
( 53 )
( 3,531 )
( 3,531 )
Shares surrendered in exchange for exercise of stock options
( 86 )
( 5,809 )
( 5,809 )
Balance — September 30, 2023
57,746
$
695,181
$
547,555
$
( 12,851 )
$
1,229,885
See condensed notes to consolidated financial statements.
(continued)
7
Table of Contents
MERIT MEDICAL SYSTEMS, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(In thousands - unaudited)
Common Stock
Retained
Accumulated Other
Shares
Amount
Earnings
Comprehensive Loss
Total
Balance — January 1, 2022
56,570
$
641,533
$
406,257
$
( 7,991 )
$
1,039,799
Net income
10,545
10,545
Other comprehensive income
1,338
1,338
Stock-based compensation expense
4,212
4,212
Options exercised
52
1,320
1,320
Issuance of common stock under Employee Stock Purchase Plan
5
320
320
Shares issued from time-vested restricted stock units
44
—
—
Shares surrendered in exchange for payment of payroll tax liabilities
( 16 )
( 1,015 )
( 1,015 )
Balance — March 31, 2022
56,655
646,370
416,802
( 6,653 )
1,056,519
Net income
15,298
15,298
Other comprehensive loss
( 4,066 )
( 4,066 )
Stock-based compensation expense
3,952
3,952
Options exercised
58
1,303
1,303
Issuance of common stock under Employee Stock Purchase Plan
6
301
301
Shares issued from time-vested restricted stock units
26
—
—
Balance — June 30, 2022
56,745
651,926
432,100
( 10,719 )
1,073,307
Net income
15,272
15,272
Other comprehensive loss
( 6,010 )
( 6,010 )
Stock-based compensation expense
3,893
3,893
Options exercised
201
4,141
4,141
Issuance of common stock under Employee Stock Purchase Plan
5
246
246
Shares surrendered in exchange for payment of payroll tax liabilities
( 18 )
( 1,110 )
( 1,110 )
Shares surrendered in exchange for exercise of stock options
( 15 )
( 898 )
( 898 )
Balance — September 30, 2022
56,918
$
658,198
$
447,372
$
( 16,729 )
$
1,088,841
See condensed notes to consolidated financial statements.
(concluded)
8
Table of Contents
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands - unaudited)
Nine Months Ended
September 30,
2023
2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
66,782
$
41,115
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
66,359
61,312
Loss on disposition of business
—
1,389
Loss on sale or abandonment of property and equipment
4,761
196
Write-off of certain intangible assets and other long-term assets
461
1,733
Acquired in-process research and development
1,550
6,671
Amortization of right-of-use operating lease assets
8,621
7,819
Adjustments related to contingent consideration liabilities
2,177
2,888
Amortization of deferred credits
( 78 )
( 81 )
Amortization of long-term debt issuance costs
744
453
Stock-based compensation expense
15,346
13,691
Changes in operating assets and liabilities, net of acquisitions and divestitures:
Trade receivables
( 3,852 )
( 9,063 )
Other receivables
( 1,040 )
5,669
Inventories
( 34,426 )
( 30,735 )
Prepaid expenses and other current assets
( 72 )
( 4,186 )
Prepaid income taxes
( 24 )
—
Income tax refund receivables
( 8,682 )
( 1,713 )
Other assets
( 719 )
1,848
Trade payables
( 20,332 )
9,752
Accrued expenses
( 599 )
( 8,861 )
Income taxes payable
( 3,431 )
( 1,374 )
Deferred compensation payable
245
( 3,325 )
Operating lease liabilities
( 8,573 )
( 8,406 )
Other long-term obligations
( 2,318 )
( 509 )
Total adjustments
16,118
45,168
Net cash, cash equivalents, and restricted cash provided by operating activities
82,900
86,283
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures for:
Property and equipment
( 27,151 )
( 32,539 )
Intangible assets
( 1,756 )
( 1,909 )
Proceeds from the sale of property and equipment
181
63
Payments from disposition of business
—
( 971 )
Cash paid in acquisitions, net of cash acquired
( 138,278 )
( 4,712 )
Net cash, cash equivalents, and restricted cash used in investing activities
$
( 167,004 )
$
( 40,068 )
See condensed notes to consolidated financial statements.
(continued)
9
Table of Contents
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands - unaudited)
Nine Months Ended
September 30,
2023
2022
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock
$
11,446
$
6,733
Proceeds from issuance of long-term debt
480,499
172,336
Payments on long-term debt
( 391,624 )
( 198,593 )
Long-term debt issuance costs
( 5,240 )
—
Contingent payments related to acquisitions
( 3,502 )
( 32,862 )
Payment of taxes related to an exchange of common stock
( 5,123 )
( 2,125 )
Net cash, cash equivalents, and restricted cash provided by (used in) financing activities
86,456
( 54,511 )
Effect of exchange rates on cash, cash equivalents, and restricted cash
( 2,181 )
( 5,862 )
Net increase (decrease) in cash, cash equivalents and restricted cash
171
( 14,158 )
CASH, CASH EQUIVALENTS AND RESTRICTED CASH:
Beginning of period
60,558
67,750
End of period
$
60,729
$
53,592
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO THE CONSOLIDATED BALANCE SHEETS:
Cash and cash equivalents
58,673
51,481
Restricted cash reported in prepaid expenses and other current assets
2,056
2,111
Total cash, cash equivalents and restricted cash
$
60,729
$
53,592
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the period for:
Interest (net of capitalized interest of $ 941 and $ 565 , respectively)
$
9,572
$
4,087
Income taxes
24,875
14,013
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES
Property and equipment purchases in accounts payable
$
4,613
$
1,899
Acquisition purchases in accrued expenses and other long-term obligations
3,674
4,526
Merit common stock surrendered ( 86 and 15 shares, respectively) in exchange for exercise of stock options
5,809
898
Right-of-use operating lease assets obtained in exchange for operating lease liabilities
7,560
8,948
See condensed notes to consolidated financial statements.
(concluded)
10
Table of Contents
MERIT MEDICAL SYSTEMS, INC. AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. Basis of Presentation and Other Items. The interim consolidated financial statements of Merit Medical Systems, Inc. ("Merit," "we" or "us") for the three and nine-month periods ended September 30, 2023 and 2022 are not audited. Our consolidated financial statements are prepared in accordance with the requirements for unaudited interim periods and, consequently, do not include all disclosures required to be made in conformity with accounting principles generally accepted in the United States of America. In the opinion of our management, the accompanying consolidated financial statements contain all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of our financial position as of September 30, 2023 and December 31, 2022, and our results of operations and cash flows for the three and nine-month periods ended September 30, 2023 and 2022. The results of operations for the three and nine-month periods ended September 30, 2023 and 2022 are not necessarily indicative of the results for a full-year period. Amounts presented in this report are rounded, while percentages and earnings per share amounts presented are calculated from the underlying amounts. These interim consolidated financial statements should be read in conjunction with the financial statements and risk factors included in our Annual Report on Form 10-K for the year ended December 31, 2022 (the “2022 Annual Report on Form 10-K”).
2. Recently Adopted Financial Accounting Standards. In March 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting , which provides temporary optional expedients and exceptions in accounting for modifications of contracts that reference the London interbank offered rate (“LIBOR”) or another reference rate expected to be discontinued as a result of reference rate reform. Entities can elect not to apply certain modification accounting requirements to contracts affected by what the guidance calls “reference rate reform” if certain criteria are met. An entity that makes this election would not have to remeasure the contracts at the modification date or reassess a previous accounting determination. Also, entities can elect various optional expedients that would allow them to continue applying hedge accounting for hedging relationships affected by reference rate reform if certain criteria are met. In December 2022, the FASB issued ASU 2022-06, Deferral of the Sunset Date of Topic 848 , which defers the sunset date of the guidance in ASC 848 to December 31, 2024. During the quarter ended June 30, 2023, we transitioned our interest rate swap agreement to reference the Secured Overnight Financing Rate (“SOFR”) in connection with reference rate reform and adopted certain optional expedients provided in ASU 2020-04 in relation to contract modifications and hedge accounting that allowed us to continue hedge accounting for our interest rate swap cash flow hedges (see Note 9). The adoption of this guidance did not have a material impact on our consolidated financial statements.
Recently Issued Accounting Standards. We currently believe there are no other issued and not yet effective accounting standards that are materially relevant to our financial statements.
3. Revenue from Contracts with Customers. We recognize revenue when a customer obtains control of promised goods. The amount of revenue recognized reflects the consideration we expect to receive in exchange for these goods. Our revenue recognition policies have not changed from those disclosed in Note 1 to our consolidated financial statements in Item 8 of the 2022 Annual Report on Form 10-K.
Disaggregation of Revenue
Our revenue is disaggregated based on reporting segment, product category and geographical region. We design, develop, manufacture and market medical products for interventional and diagnostic procedures. For financial reporting purposes, we report our operations in two operating segments: cardiovascular and endoscopy. Our cardiovascular segment consists of four product categories: peripheral intervention, cardiac intervention, custom procedural solutions, and original equipment manufacturer (“OEM”). Within these product categories, we sell a variety of products, including cardiology and radiology devices (which assist in diagnosing and treating coronary arterial disease, peripheral vascular disease and other non-vascular diseases), as well as embolotherapeutic, cardiac rhythm management, electrophysiology, critical care, breast cancer localization and guidance, biopsy, and interventional oncology and spine devices. Our endoscopy segment consists of gastroenterology and pulmonology devices which assist in the palliative treatment of expanding esophageal, tracheobronchial and biliary strictures caused by malignant tumors.
11
Table of Contents
The following tables present revenue from contracts with customers by reporting segment, product category and geographical region for the three and nine-month periods ended September 30, 2023 and 2022 (in thousands):
Three Months Ended
Three Months Ended
September 30, 2023
September 30, 2022
United States
International
Total
United States
International
Total
Cardiovascular
Peripheral Intervention
$
78,617
$
49,768
$
128,385
$
67,200
$
43,498
$
110,698
Cardiac Intervention
36,593
52,513
89,106
33,194
53,654
86,848
Custom Procedural Solutions
29,602
19,022
48,624
27,078
18,614
45,692
OEM
34,207
5,762
39,969
29,425
6,286
35,711
Total
179,019
127,065
306,084
156,897
122,052
278,949
Endoscopy
Endoscopy Devices
8,486
660
9,146
7,674
552
8,226
Total
$
187,505
$
127,725
$
315,230
$
164,571
$
122,604
$
287,175
Nine Months Ended
Nine Months Ended
September 30, 2023
September 30, 2022
United States
International
Total
United States
International
Total
Cardiovascular
Peripheral Intervention
$
219,257
$
148,820
$
368,077
$
195,095
$
132,331
$
327,426
Cardiac Intervention
106,588
161,621
268,209
95,652
162,257
257,909
Custom Procedural Solutions
85,556
60,153
145,709
80,951
60,096
141,047
OEM
101,341
21,999
123,340
87,269
18,904
106,173
Total
512,742
392,593
905,335
458,967
373,588
832,555
Endoscopy
Endoscopy Devices
25,705
1,811
27,516
23,270
1,741
25,011
Total
$
538,447
$
394,404
$
932,851
$
482,237
$
375,329
$
857,566
12
Table of Contents
4. Acquisitions. On June 8, 2023, we entered into an asset purchase agreement with AngioDynamics, Inc. (“AngioDynamics”) to acquire the assets associated with a portfolio of dialysis catheter products and the BioSentry® Biopsy Tract Sealant System for a purchase price of $ 100 million. We accounted for this acquisition as a business combination. The sales related to the acquisition have been included in our cardiovascular segment since the acquisition date and were approximately $ 7.3 and $ 8.3 million for the three and nine-month periods ended September 30, 2023, respectively. It is not practical to separately report earnings related to the acquisition, as we cannot split out sales costs related solely to the products acquired, principally because our sales representatives sell multiple products within our cardiovascular business segment. Acquisition-related costs associated with the AngioDynamics acquisition, which are included in selling, general and administrative expenses in the accompanying consolidated statements of income, were approximately $ 0.1 million and $ 4.9 million for the three and nine-month periods ended September 30, 2023, respectively. The purchase price was preliminarily allocated as follows (in thousands):
Assets Acquired
Prepaid expenses
$
2,000
Inventories
5,254
Property and equipment
108
Intangible assets
Developed technology
65,200
Trademarks
4,000
Customer list
5,800
Goodwill
17,638
Total net assets acquired
$
100,000
We are amortizing the AngioDynamics developed technology intangible assets over nine years , the trademark intangible assets over 11 years , and the customer list intangible asset on an accelerated basis over ten years . We have estimated the weighted average life of the intangible assets acquired from AngioDynamics to be 10.5 years. The goodwill consists largely of the synergies expected from combining operations and is expected to be deductible for income tax purposes. The pro forma effects to our consolidated results of operations of the AngioDynamics acquisition are not material in relation to reported sales and it was deemed impracticable to obtain information to determine earnings associated with the acquired product lines which represent only a small portion of the product lines of a large, consolidated company without standalone financial information.
On May 4, 2023, we entered into an asset purchase agreement to acquire the assets associated with the Surfacer® Inside-Out® Access Catheter System from Bluegrass Vascular Technologies, Inc. (“Bluegrass”), for a purchase price of $ 32.7 million. Prior to the acquisition, we held an equity investment of 1,251,878 Bluegrass common shares representing approximately 19.5 % ownership in Bluegrass. The fair value of this previously-held equity investment of approximately $ 245,000 is included in the purchase price allocation. We accounted for this acquisition as a business combination. The sales and results of operations related to the acquisition have been included in our cardiovascular segment since the acquisition date and were not material. Acquisition-related costs associated with the Bluegrass acquisition, which were included in selling, general and administrative expenses in the accompanying consolidated statements of income, were not material. The purchase price was preliminarily allocated as follows (in thousands):
Assets Acquired
Inventories
$
175
Intangible assets
Developed technology
28,000
Trademarks
900
Goodwill
3,898
Total net assets acquired
$
32,973
13
Table of Contents
We are amortizing the Bluegrass developed technology intangible asset over 15 years and the related trademarks over 13 years . We have estimated the weighted average life of the intangible assets acquired from Bluegrass to be 14.9 years. The goodwill consists largely of the synergies expected from combining operations and is expected to be deductible for income tax purposes. The pro forma effects to our consolidated results of operations of the Bluegrass acquisition are not material.
On May 1, 2023, we entered into an asset purchase agreement to acquire certain assets from Advanced Radiation Therapy, LLC (“ART”), related to intellectual property rights for soft tissue markers. The total purchase price of the ART assets included an up-front payment of $ 750,000 , a deferred payment of $ 750,000 payable upon the first to occur of (1) shipment and installation of two commercial production winders used to manufacture the product or (2) 30 days after delivery of the winders to Merit, and, a deferred payment of $ 500,000 payable upon regulatory approval from the U.S. Food and Drug Administration for Merit to commence commercialization, marketing and sale of the product in the United States. We have accounted for this transaction as an asset purchase and recorded $ 1.5 million of acquired in-process research and development expense associated with the upfront payment and completion of the milestone related to the installation of the commercial production winders. The payments are reported within operating expenses because the technological feasibility of the underlying research and development project has not yet been reached and such technology has no identified future alternative use as of the date of acquisition.
We entered into a stock purchase agreement on January 11, 2023, and an exclusive distribution agreement on April 5, 2023, with Solo Pace Inc. ("Solo Pace”), owner and developer of a temporary external pulse generator and grounding pad with associated remote control module. Pursuant to these agreements, we paid $ 4.0 million to acquire (a) shares of Series Seed-1 Preferred Stock of Solo Pace, (b) an option to purchase the outstanding equity of Solo Pace within the earlier of five years after product commercialization or within 120 days after the twelve-month period wherein sales of the Solo Pace product exceed $ 6.0 million, and (c) exclusive rights to distribute the Solo Pace product upon commercialization. The shares of Solo Pace stock have been reflected within other assets in the accompanying consolidated balance sheets. Our investment in Solo Pace represents an ownership of approximately 19 % of its outstanding capital stock and has been recorded as an equity investment accounted for at cost because the equity interest does not have a readily determinable fair value and because we are not able to exercise significant influence over the operations of Solo Pace.
5. Inventories. Inventories at September 30, 2023 and December 31, 2022 consisted of the following (in thousands):
September 30, 2023
December 31, 2022
Finished goods
$
156,074
$
147,051
Work-in-process
34,092
29,534
Raw materials
113,757
89,406
Total inventories
$
303,923
$
265,991
6. Goodwill and Intangible Assets. The change in the carrying amount of goodwill for the nine-month period ended September 30, 2023 is detailed as follows (in thousands):
2023
Goodwill balance at January 1
$
359,821
Effect of foreign exchange
( 305 )
Additions and adjustments as the result of acquisitions
21,536
Goodwill balance at September 30
$
381,052
Total accumulated goodwill impairment losses aggregated $ 8.3 million as of September 30, 2023 and December 31, 2022, respectively. We did no t have any goodwill impairments for the nine-month periods ended September 30, 2023 or 2022. The total goodwill balances as of September 30, 2023 and December 31, 2022 were related to our cardiovascular segment.
14
Table of Contents
Other intangible assets at September 30, 2023 and December 31, 2022 consisted of the following (in thousands):
September 30, 2023
Gross Carrying
Accumulated
Net Carrying
Amount
Amortization
Amount
Patents
$
30,969
$
( 12,657 )
$
18,312
Distribution agreements
3,250
( 2,868 )
382
License agreements
11,128
( 8,076 )
3,052
Trademarks
35,119
( 19,998 )
15,121
Customer lists
40,287
( 33,310 )
6,977
Total
$
120,753
$
( 76,909 )
$
43,844
December 31, 2022
Gross Carrying
Accumulated
Net Carrying
Amount
Amortization
Amount
Patents
$
29,445
$
( 10,203 )
$
19,242
Distribution agreements
3,250
( 2,715 )
535
License agreements
11,109
( 7,250 )
3,859
Trademarks
30,221
( 17,863 )
12,358
Customer lists
34,105
( 31,749 )
2,356
Total
$
108,130
$
( 69,780 )
$
38,350
Aggregate amortization expense for the three and nine-month periods ended September 30, 2023 was $ 15.4 million and $ 41.1 million, respectively. Aggregate amortization expense for the three and nine-month periods ended September 30, 2022 was $ 12.1 million and $ 36.3 million, respectively.
We evaluate long-lived assets, including amortizing intangible assets, for impairment whenever events or changes in circumstances indicate that their carrying amounts may not be recoverable. We perform the impairment analysis at the asset group for which the lowest level of identifiable cash flows is largely independent of the cash flows of other assets and liabilities. We determine the fair value of our amortizing assets based on estimated future cash flows discounted back to their present value using a discount rate that reflects the risk profiles of the underlying activities. We did no t identify indicators of impairment in any intangible assets based on our qualitative assessment for the nine-month period ended September 30, 2023.
For the nine-month period ended September 30, 2022, we identified indicators of impairment associated with certain acquired intangible assets based on our qualitative assessment, which led us to complete an interim quantitative impairment assessment. The primary indicator of impairment was our divestiture of the STD Pharmaceutical Products Limited (“STD Pharmaceutical”) business acquired in our August 2019 acquisition of Fibrovein Holdings Limited. On April 30, 2022, we completed the divestiture of Fibrovein Holdings Limited, in exchange for the termination of our obligations arising from the acquisition and the purchaser’s agreement to make potential future payments upon a qualifying disposition of the STD Pharmaceutical business. We recorded an impairment charge for the carrying value of $ 1.7 million of intangible assets during the nine months ended September 30, 2022 , all of which pertained to our cardiovascular segment.
Estimated amortization expense for developed technology and other intangible assets for the next five years consisted of the following as of September 30, 2023 (in thousands):
Estimated Amortization Expense
Remaining 2023
$
15,764
2024
59,656
2025
57,661
2026
46,955
2027
43,774
15
Table of Contents
7. Income Taxes. Our provision for income taxes for the three-month periods ended September 30, 2023 and 2022 was a tax expense of $ 4.4 million and $ 2.3 million, respectively, which resulted in an effective tax rate of 14.5 % and 13.2 %, respectively. Our provision for income taxes for the nine-month periods ended September 30, 2023 and 2022 was a tax expense of $ 13.8 million and $ 11.4 million, respectively, which resulted in an effective tax rate of 17.2 % and 21.6 %, respectively. The increase in the income tax expense for the three and nine-month periods ended September 30, 2023, when compared to the respective prior-year periods, and the corresponding increase in the effective income tax rate for the three month period ended September 30, 2023, when compared to the prior-year period, was primarily due to increased pre-tax book income and decreased benefit from discrete items such as share-based compensation. The decrease in the effective income tax rate for the nine-month period ended September 30, 2023, when compared to the prior-year period, was primarily due to increased benefit from discrete items such as contingent liabilities and deferred compensation, as well as decreased foreign inclusions. Our effective tax rate differs from the U.S. statutory rate primarily due to the impact of global intangible low-taxed income (“GILTI”) inclusions, state income taxes, foreign taxes, other non-deductible permanent items and discrete items (such as share-based compensation).
The Organization for Economic Cooperation and Development (“OECD”) Pillar 2 global minimum tax rules, which generally provide for a minimum effective tax rate of 15%, are intended to apply for tax years beginning in 2024. On February 2, 2023, the OECD issued administrative guidance providing transition and safe harbor rules around the implementation of the Pillar 2 global minimum tax. Under a transitional safe harbor released July 17, 2023, the undertaxed profits rule top-up tax in the jurisdiction of a company's ultimate parent entity will be zero for each fiscal year of the transition period, if that jurisdiction has a corporate tax rate of at least 20%. The safe harbor transition period will apply to fiscal years beginning on or before December 31, 2025 and ending before December 31, 2026. We are closely monitoring developments and evaluating the impact these new rules are anticipated to have on our tax rate, including eligibility to qualify for these safe harbor rules.
8. Revolving Credit Facility and Long-Term Debt. Principal balances outstanding under our long-term debt obligations as of September 30, 2023 and December 31, 2022 consisted of the following (in thousands):
September 30, 2023
December 31, 2022
Term loans
$
149,063
$
124,688
Revolving credit loans
138,000
73,500
Less unamortized debt issuance costs
( 943 )
( 179 )
Total long-term debt
286,120
198,009
Less current portion
3,750
11,250
Long-term portion
$
282,370
$
186,759
On June 6, 2023, we entered into a Fourth Amended and Restated Credit Agreement (the "Fourth Amended Credit Agreement"). The Fourth Amended Credit Agreement is a syndicated loan agreement with Wells Fargo Bank, National Association and other parties. The Fourth Amended Credit Agreement amended and restated in its entirety our previously outstanding Third Amended and Restated Credit Agreement and all amendments thereto. The Fourth Amended Credit Agreement provides for a term loan of $ 150 million and a revolving credit commitment of up to an aggregate amount of $ 700 million, inclusive of sub-facilities for multicurrency borrowings, standby letters of credit and swingline loans. On June 6, 2028, all principal, interest and other amounts outstanding under the Fourth Amended Credit Agreement are payable in full. At any time prior to the maturity date, we may repay any amounts owing under all term loans and revolving credit loans in whole or in part, without premium or penalty.
16
Table of Contents
Term loans made under the Fourth Amended Credit Agreement bear interest, at our election, at either (i) the Base Rate (as defined in the Fourth Amended Credit Agreement) plus the Applicable Margin (as defined in the Fourth Amended Credit Agreement) or, (ii) Adjusted Term SOFR (as defined in the Fourth Amended Credit Agreement) plus the Applicable Margin (as defined in the Fourth Amended Credit Agreement). Revolving credit loans bear interest, at our election, at either (a) the Base Rate plus the Applicable Margin, (b) Adjusted Term SOFR plus the Applicable Margin, (c) Adjusted Eurocurrency Rate plus the Applicable Margin or (d) Adjusted Daily Simple SONIA (as defined in the Fourth Amended Credit Agreement) plus the Applicable Margin. Swingline loans bear interest at the Base Rate plus the Applicable Margin. Interest on each loan featuring the Base Rate and each Daily Simple SONIA Loan is due and payable on the last business day of each calendar month; interest on each loan featuring the Eurocurrency Rate and each Term SOFR Loan is due and payable on the last day of each interest period applicable thereto, and if such interest period extends over three months, at the end of each three-month interval during such interest period.
The Fourth Amended Credit Agreement is collateralized by substantially all our assets. The Fourth Amended Credit Agreement contains affirmative and negative covenants, representations and warranties, events of default and other terms customary for loans of this nature. In particular, the Fourth Amended Credit Agreement requires that we maintain certain financial covenants, as follows:
Covenant Requirement
Consolidated Total Leverage Ratio (1)
4.0 to 1.0
Consolidated Interest Coverage Ratio (2)
3.0 to 1.0
(1) Maximum Consolidated Total Net Leverage Ratio (as defined in the Fourth Amended Credit Agreement) as of any fiscal quarter end.
(2) Minimum ratio of Consolidated EBITDA (as defined in the Fourth Amended Credit Agreement and adjusted for certain expenditures) to Consolidated Interest Expense (as defined in the Fourth Amended Credit Agreement) for any period of four consecutive fiscal quarters.
We believe we were in compliance with all covenants set forth in the Fourth Amended Credit Agreement as of September 30, 2023.
As of September 30, 2023, we had outstanding borrowings of $ 287.1 million and issued letter of credit guarantees of $ 3.8 million under the Fourth Amended Credit Agreement, with additional available borrowings of approximately $ 558 million, based on the maximum net leverage ratio and the aggregate revolving credit commitment pursuant to the Fourth Amended Credit Agreement. Our interest rate as of September 30, 2023 was a fixed rate of 2.89 % with respect to $ 75 million of the principal amount, as a result of an interest rate swap (see Note 9), and a variable floating rate of 6.67 % with respect to $ 212.1 million of the principal amount. Our interest rate as of December 31, 2022 was a fixed rate of 2.71 % on $ 75 million as a result of an interest rate swap and a variable floating rate of 5.38 % on $ 123.2 million. The foregoing fixed rates do not reflect potential future changes in the applicable margin.
Future minimum principal payments on our long-term debt, as of September 30, 2023, were as follows (in thousands):
Years Ending
Future Minimum
December 31,
Principal Payments
Remaining 2023
$
938
2024
3,750
2025
5,625
2026
7,500
2027
9,375
2028
259,875
Total future minimum principal payments
$
287,063
17
Table of Contents
9. Derivatives.
General. Our earnings and cash flows are subject to fluctuations due to changes in interest rates and foreign currency exchange rates, and we seek to mitigate a portion of the risks attributable to those fluctuations by entering into derivative contracts. The derivative instruments we use are interest rate swaps and foreign currency forward contracts. We recognize derivative instruments as either assets or liabilities at fair value in the accompanying consolidated balance sheets, regardless of whether or not hedge accounting is applied. We report cash flows arising from our hedging instruments consistent with the classification of cash flows from the underlying hedged items. Accordingly, cash flows associated with our derivative contracts are classified as operating activities in the accompanying consolidated statements of cash flows.
We formally document, designate and assess the effectiveness of transactions that receive hedge accounting treatment initially and on an ongoing basis. For qualifying hedges, the change in fair value is deferred in accumulated other comprehensive income, a component of stockholders’ equity in the accompanying consolidated balance sheets, and recognized in earnings at the same time the hedged item affects earnings. Changes in the fair value of derivative instruments not designated as hedging instruments are recorded in earnings throughout the term of the derivative.
Interest Rate Risk. Our debt bears interest at variable interest rates. Therefore, we are subject to variability in the cash payable for interest expense. In order to mitigate a portion of the risk attributable to such variability, we use a hedging strategy to reduce the variability of cash flows in the interest payments associated with a portion of the variable-rate debt outstanding under our Fourth Amended Credit Agreement that varies in accordance with changes in the benchmark interest rate.
Derivative Instruments Designated as Cash Flow Hedges
On December 23, 2019, we entered into a pay-fixed, receive-variable interest rate swap with a notional amount of $ 75 million with Wells Fargo. In June 2023, certain terms under the agreement were amended to reflect the transition from LIBOR to SOFR, an alternative reference rate. Under the interest rate swap agreement we fixed the one-month SOFR rate on that portion of our borrowings under the Fourth Amended Credit Agreement at 1.64 % for the period from June 1, 2023 to July 31, 2024. The variable portion of the interest rate swap is tied to the one-month SOFR rate (the benchmark interest rate). On a monthly basis, the interest rates under both the interest rate swap and the underlying debt reset, the swap is settled with the counterparty, and interest is paid.
On September 30, 2023 and December 31, 2022, our interest rate swap qualified as a cash flow hedge. The fair value of our interest rate swap as of September 30, 2023 was an asset of $ 2.3 million, which was partially offset by $ 0.6 million in deferred taxes. The fair value of our interest rate swap as of December 31, 2022 was an asset of $ 3.4 million, partially offset by $ 0.8 million in deferred taxes.
Foreign Currency Risk. We operate on a global basis and are exposed to the risk that our financial condition, results of operations, and cash flows could be adversely affected by changes in foreign currency exchange rates. To reduce the potential effects of foreign currency exchange rate movements on net earnings, we enter into derivative financial instruments in the form of foreign currency exchange forward contracts with major financial institutions. Our policy is to enter into foreign currency derivative contracts with maturities of up to two years . We are exposed to foreign currency exchange rate risk with respect to transactions and balances denominated in various currencies, with our most significant exposure related to transactions and balances denominated in Chinese Renminbi and Euros, among others. We do not use derivative financial instruments for trading or speculative purposes. We do not believe we are subject to any credit risk contingent features related to our derivative contracts, and we seek to manage counterparty risk by allocating derivative contracts among several major financial institutions.
18
Table of Contents
Derivative Instruments Designated as Cash Flow Hedges
For derivative instruments that are designated and qualify as cash flow hedges, the gain or loss on the derivative instrument is temporarily reported as a component of other comprehensive income and then reclassified into earnings in the same line item associated with the forecasted transaction and in the same period or periods during which the hedged transaction affects earnings. We entered into forward contracts on various foreign currencies to manage the risk associated with forecasted exchange rates which impact revenues, cost of sales, and operating expenses in various international markets. The objective of the hedges is to reduce the variability of cash flows associated with the forecasted purchase or sale of the foreign currencies.
We enter into approximately 100 cash flow foreign currency hedges every month. As of September 30, 2023 and December 31, 2022, we had entered into foreign currency forward contracts, which qualified as cash flow hedges, with aggregate notional amounts of $ 155.7 million and $ 87.8 million, respectively.
Derivative Instruments Not Designated as Cash Flow Hedges
We forecast our net exposure in various receivables and payables to fluctuations in the value of various currencies, and we enter into foreign currency forward contracts to mitigate that exposure. We enter into approximately 50 foreign currency fair value hedges every month. As of September 30, 2023 and December 31, 2022, we had entered into foreign currency forward contracts related to those balance sheet accounts with aggregate notional amounts of $ 96.0 million and $ 92.4 million, respectively.
Balance Sheet Presentation of Derivative Instruments. As of September 30, 2023 and December 31, 2022, all derivative instruments, both those designated as hedging instruments and those that were not designated as hedging instruments, were recorded at fair value on a gross basis on our consolidated balance sheets. We are not subject to any master netting agreements.
19
Table of Contents
The fair value of derivative instruments on a gross basis was as follows on the dates indicated (in thousands):
Fair Value of Derivative Instruments Designated as Hedging Instruments
Balance Sheet Location
September 30, 2023
December 31, 2022
Assets
Interest rate swaps
Prepaid expenses and other assets
$
2,320
$
—
Interest rate swaps
Other assets (long-term)
—
3,444
Foreign currency forward contracts
Prepaid expenses and other assets
3,463
3,215
Foreign currency forward contracts
Other assets (long-term)
698
56
(Liabilities)
Foreign currency forward contracts
Accrued expenses
( 845 )
( 1,509 )
Foreign currency forward contracts
Other long-term obligations
( 238 )
( 531 )
Fair Value of Derivative Instruments Not Designated as Hedging Instruments
Balance Sheet Location
September 30, 2023
December 31, 2022
Assets
Foreign currency forward contracts
Prepaid expenses and other assets
$
1,874
$
1,512
(Liabilities)
Foreign currency forward contracts
Accrued expenses
( 1,897 )
( 1,946 )
Income Statement Presentation of Derivative Instruments.
Derivative Instruments Designated as Cash Flow Hedges
Derivative instruments designated as cash flow hedges had the following effects, before income taxes, on other comprehensive income (“OCI”), accumulated other comprehensive income (“AOCI”), and net earnings in our consolidated statements of income, consolidated statements of comprehensive income and consolidated balance sheets (in thousands):
Amount of Gain/(Loss)
Consolidated Statements
Amount of Gain/(Loss)
Recognized in OCI
of Income
Reclassified from AOCI
Three Months Ended September 30,
Three Months Ended September 30,
Three Months Ended September 30,
Derivative instrument
2023
2022
Location in statements of income
2023
2022
2023
2022
Interest rate swaps
$
126
$
1,504
Interest expense
$
( 4,841 )
$
( 1,831 )
$
685
$
94
Foreign currency forward contracts
1,503
3,491
Revenue
315,230
287,175
866
1,491
Cost of sales
( 173,031 )
( 158,602 )
617
( 440 )
Amount of Gain/(Loss)
Consolidated Statements
Amount of Gain/(Loss)
Recognized in OCI
of Income
Reclassified from AOCI
Nine Months Ended September 30,
Nine Months Ended September 30,
Nine Months Ended September 30,
Derivative instrument
2023
2022
Location in statements of income
2023
2022
2023
2022
Interest rate swaps
$
726
$
4,507
Interest expense
$
( 10,534 )
$
( 4,180 )
$
1,850
$
( 379 )
Foreign currency forward contracts
6,067
8,713
Revenue
932,851
857,566
2,851
1,303
Cost of sales
( 499,508 )
( 473,019 )
900
( 886 )
As of September 30, 2023, $ 4.0 million, or $ 3.0 million after taxes, was expected to be reclassified from AOCI to earnings in revenue and cost of sales over the succeeding twelve months. As of September 30, 2023, $ 2.3 million, or $ 1.8 million after taxes, was expected to be reclassified from AOCI to earnings in interest expense over the succeeding twelve months.
20
Table of Contents
Derivative Instruments Not Designated as Hedging Instruments
The following gains/(losses) from these derivative instruments were recognized in our consolidated statements of income for the periods presented (in thousands):
Three Months Ended September 30,
Nine Months Ended September 30,
Derivative Instrument
Location in statements of income
2023
2022
2023
2022
Foreign currency forward contracts
Other income (expense) — net
$
( 452 )
$
1,034
$
2,748
$
1,212
10. Commitments and Contingencies.
Litigation. In the ordinary course of business, we are involved in various proceedings, legal actions and claims. These proceedings, actions and claims may involve product liability, intellectual property, contract disputes, employment, governmental inquiries, audits or proceedings, or other matters, including those more fully described below. The outcomes of these matters will generally not be known for prolonged periods of time. In certain proceedings, actions and claims, the claimants may seek damages as well as other compensatory and equitable relief that could result in the payment of significant amounts and settlements and/or the imposition of injunctions or other equitable relief. For legal matters for which our management had sufficient information to reasonably estimate our future obligations, a liability representing management’s best estimate of the probable loss, or the minimum of the range of probable losses when a best estimate within the range is not known, is recorded. The estimates are based on consultation with legal counsel, previous settlement experience, settlement strategies and the potential availability of insurance coverage. If actual outcomes are less favorable than those estimated by management, additional expense may be incurred, which could unfavorably affect our financial position, results of operations and cash flows. The ultimate cost to us with respect to such proceedings, actions and claims could be materially different than the amount of the current estimates and accruals and could have a material adverse effect on our financial position, results of operations and cash flows.
SEC Inquiry
We have received requests from the Division of Enforcement of the U.S. Securities and Exchange Commission (“SEC”) seeking the voluntary production of information relating to the business activities of Merit’s subsidiary in China, including interactions with hospitals and health care officials in China. We are cooperating with the requests and investigating the matter and, at this time, are unable to predict the scope, timing, significance or outcome of this matter.
It is possible that the ultimate resolution of the foregoing matter, or similar matters, if resolved in a manner unfavorable to us, may be materially adverse to our business, financial condition, results of operations or liquidity. Legal costs for these matters, such as outside counsel fees and expenses, are charged to expense in the period incurred.
21
Table of Contents
11. Earnings Per Common Share (EPS). The computation of weighted average shares outstanding and the basic and diluted earnings per common share for the three and nine-month periods ended September 30, 2023 and 2022 consisted of the following (in thousands, except per share amounts):
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
Net income
$
25,834
$
15,272
$
66,782
$
41,115
Average common shares outstanding
57,682
56,835
57,525
56,707
Basic EPS
$
0.45
$
0.27
$
1.16
$
0.73
Average common shares outstanding
57,682
56,835
57,525
56,707
Effect of dilutive stock awards
693
751
820
866
Total potential shares outstanding
58,375
57,586
58,345
57,573
Diluted EPS
$
0.44
$
0.27
$
1.14
$
0.71
Equity awards excluded as the impact was anti-dilutive (1)
1,242
1,641
1,091
1,612
(1) Does not reflect the impact of incremental repurchases under the treasury stock method.
12. Stock-Based Compensation Expense. Stock-based compensation expense before income tax expense for the three and nine-month periods ended September 30, 2023 and 2022 consisted of the following (in thousands):
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
Cost of sales
Nonqualified stock options
$
367
$
150
$
1,240
$
1,247
Research and development
Nonqualified stock options
488
476
1,329
1,412
Selling, general and administrative
Nonqualified stock options
2,083
2,166
5,304
5,297
Performance-based restricted stock units
1,838
647
4,470
2,719
Restricted stock units
430
454
1,341
1,382
Cash-settled performance-based share-based awards ("Liability Awards")
591
705
1,662
1,634
Total selling, general and administrative
4,942
3,972
12,777
11,032
Stock-based compensation expense before taxes
$
5,797
$
4,598
$
15,346
$
13,691
We recognize stock-based compensation expense (net of a forfeiture rate), for those awards which are expected to vest, on a straight-line basis over the requisite service period. We estimate the forfeiture rate based on our historical experience and expectations about future forfeitures.
22
Table of Contents
Nonqualified Stock Options
During the nine-month periods ended September 30, 2023 and 2022, we granted stock options representing 401,535 and 203,606 shares of our common stock, respectively. We use the Black-Scholes methodology to value the stock-based compensation expense for options. In applying the Black-Scholes methodology to the option grants, the fair value of our stock-based awards granted was estimated using the following assumptions for the periods indicated below:
Nine Months Ended
September 30,
2023
2022
Risk-free interest rate
3.6 % - 4.6 %
1.4 % - 3.4 %
Expected option term
4.0 years
4.0 years
Expected dividend yield
—
—
Expected price volatility
44.6 % - 47.1 %
46.2 % - 47.4 %
The average risk-free interest rate is determined using the U.S. Treasury rate in effect as of the date of grant, based on the expected term of the stock award. We determine the expected term of stock options using the historical exercise behavior of employees. The expected price volatility was determined using a weighted average of daily historical volatility of our stock price over the corresponding expected option term and implied volatility based on recent trends of the daily historical volatility. For awards with a vesting period, compensation expense is recognized on a straight-line basis over the service period, which corresponds to the vesting period.
As of September 30, 2023, the total remaining unrecognized compensation cost related to non-vested stock options was $ 22.5 million, which was expected to be recognized over a weighted average period of 2.3 years.
Stock-Settled Performance-Based Restricted Stock Units (“Performance Stock Units”)
During the nine-month periods ended September 30, 2023 and 2022, we granted performance stock units which represent up to 286,863 and 120,710 shares of our common stock, respectively. Conversion of the performance stock units occurs at the end of the relevant performance periods, or one year after the agreement date, whichever is later. The number of shares delivered upon vesting at the end of the performance periods are based upon performance against specified financial performance metrics and relative total shareholder return as compared to the Russell 2000 Index (“rTSR”), as defined in the award agreements.
We use Monte-Carlo simulations to estimate the grant-date fair value of the performance stock units linked to total shareholder return. The fair value of each performance stock unit was estimated as of the grant date using the following assumptions for awards granted in the periods indicated below:
Nine Months Ended
September 30,
2023
2022
Risk-free interest rate
3.9 % - 4.6 %
1.6 % - 2.7 %
Performance period
2.8 years
2.6 - 2.8 years
Expected dividend yield
—
—
Expected price volatility
31.4 % - 32.6 %
38.5 % - 46.2 %
The risk-free interest rate of return was determined using the U.S. Treasury rate at the time of grant with a term equal to the expected term of the award. The expected volatility was based on the weighted average volatility of our stock price and the average volatility of our compensation peer group's stock price. The expected dividend yield was assumed to be zero because, at the time of the grant, we had no plans to declare a dividend.
23
Table of Contents
Compensation expense is recognized using the grant-date fair value for the number of shares that are probable of being awarded based on the performance metrics. Each reporting period, this probability assessment is updated, and cumulative adjustments are recorded based on the financial performance metrics expected to be achieved. At the end of the performance period, cumulative expense is calculated based on the actual performance metrics achieved. As of September 30, 2023, the total remaining unrecognized compensation cost related to stock-settled performance stock units was $ 12.3 million, which is expected to be recognized over a weighted average period of 2.0 years.
Liability Awards
During the nine-month periods ended September 30, 2023 and 2022, we granted liability awards to our Chief Executive Officer with total target cash incentives in the amount of $ 1.3 million and $ 1.0 million, respectively. These awards entitle him to a target cash payment based upon our relative shareholder return as compared to the rTSR and achievement of specified performance metrics, as defined in the award agreements.
During the nine-month period ended September 30, 2023, we granted additional performance stock units to certain employees that provide for settlement in cash upon our achievement of specified financial metrics. The cash payable upon vesting at the end of the service period is based upon performance against specified financial performance metrics and relative total shareholder return as compared to the rTSR, as defined in the award agreements. Compensation expense is recognized for the cash payment probable of being awarded based on the performance metrics.
The fair value of these liability awards is measured at each reporting period until the awards are settled. These awards are classified as liabilities and reported in accrued expenses and other long-term obligations within our consolidated balance sheet. As of September 30, 2023, the total remaining unrecognized compensation cost related to cash-settled performance-based share-based awards was $ 3.6 million, which is expected to be recognized over a weighted average period of 2.0 years.
Restricted Stock Units
During the nine-month periods ended September 30, 2023 and 2022, we granted restricted stock units to our non-employee directors representing 20,358 and 30,500 shares of our common stock, respectively. The expense recognized for restricted stock units is equal to the closing stock price on the date of grant, which is recognized over the vesting period. Restricted stock units granted to each director are subject to such director’s continued service through the vesting date, which is one year from the date of grant. As of September 30, 2023, the total remaining unrecognized compensation cost related to restricted stock units was $ 1.1 million, which will be recognized over the remaining vesting period.
13. Segment Reporting. We report our operations in two operating segments: cardiovascular and endoscopy. Our cardiovascular segment consists of four product categories: peripheral intervention, cardiac intervention, custom procedural solutions, and OEM. Within these product categories, we sell a variety of products, including cardiology and radiology devices (which assist in diagnosing and treating coronary arterial disease, peripheral vascular disease and other non-vascular diseases), as well as embolotherapeutic, cardiac rhythm management, electrophysiology, critical care, breast cancer localization and guidance, biopsy, and interventional oncology and spine devices. Our endoscopy segment consists of gastroenterology and pulmonology devices which assist in the palliative treatment of expanding esophageal, tracheobronchial and biliary strictures caused by malignant tumors. We evaluate the performance of our operating segments based on net sales and income from operations.
24
Table of Contents
Financial information relating to our reportable operating segments and reconciliations to the consolidated totals for the three and nine-month periods ended September 30, 2023 and 2022, were as follows (in thousands):
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
Net sales
Cardiovascular
$
306,084
$
278,949
$
905,335
$
832,555
Endoscopy
9,146
8,226
27,516
25,011
Total net sales
315,230
287,175
932,851
857,566
Income from operations
Cardiovascular
32,622
17,435
82,966
51,836
Endoscopy
2,515
1,222
7,366
5,310
Total income from operations
35,137
18,657
90,332
57,146
Total other expense — net
( 4,915 )
( 1,055 )
( 9,710 )
( 4,672 )
Income tax expense
4,388
2,330
13,840
11,359
Net income
$
25,834
$
15,272
$
66,782
$
41,115
14. Fair Value Measurements.
Assets (Liabilities) Measured at Fair Value on a Recurring Basis
Our financial assets and (liabilities) carried at fair value and measured on a recurring basis as of September 30, 2023 and December 31, 2022 consisted of the following (in thousands):
Fair Value Measurements Using
Total Fair
Quoted prices in
Significant other
Significant
Value at
active markets
observable inputs
unobservable inputs
September 30, 2023
(Level 1)
(Level 2)
(Level 3)
Marketable securities (1)
$
73
$
73
$
—
$
—
Interest rate contract asset, current (2)
$
2,320
$
—
$
2,320
$
—
Foreign currency contract assets, current and long-term (3)
$
6,035
$
—
$
6,035
$
—
Foreign currency contract liabilities, current and long-term (4)
$
( 2,980 )
$
—
$
( 2,980 )
$
—
Contingent consideration liabilities
$
( 4,022 )
$
—
$
—
$
( 4,022 )
25
Table of Contents
Fair Value Measurements Using
Total Fair
Quoted prices in
Significant other
Significant
Value at
active markets
observable inputs
unobservable inputs
December 31, 2022
(Level 1)
(Level 2)
(Level 3)
Marketable securities (1)
$
138
$
138
$
—
—
Interest rate contract asset, long-term (2)
$
3,444
$
—
$
3,444
$
—
Foreign currency contract assets, current and long-term (3)
$
4,783
$
—
$
4,783
$
—
Foreign currency contract liabilities, current and long-term (4)
$
( 3,986 )
$
—
$
( 3,986 )
$
—
Contingent consideration liabilities
$
( 18,073 )
$
—
$
—
$
( 18,073 )
(1) Our marketable securities, which consist entirely of available-for-sale equity securities, are valued using market prices in active markets. Level 1 instrument valuations are obtained from real-time quotes for transactions in active exchange markets involving identical assets.
(2) The fair value of the interest rate contract is determined using Level 2 fair value inputs and is reported within prepaid expenses and other current assets as of September 30, 2023 and other long-term assets as of December 31, 2022 in the consolidated balance sheets.
(3) The fair value of the foreign currency contract assets (including those designated as hedging instruments and those not designated as hedging instruments) is determined using Level 2 fair value inputs and is recorded as prepaid expenses and other current assets or other long-term assets in the consolidated balance sheets.
(4) The fair value of the foreign currency contract liabilities (including those designated as hedging instruments and those not designated as hedging instruments) is determined using Level 2 fair value inputs and is recorded as accrued expenses or other long-term obligations in the consolidated balance sheets.
Certain of our past business combinations involve the potential for the payment of future contingent consideration, generally based on a percentage of future product sales or upon attaining specified future revenue or other milestones. The contingent consideration liability is re-measured at the estimated fair value at the end of each reporting period with the change in fair value recognized within operating expenses in the accompanying consolidated statements of income for such period. We measure the initial liability and re-measure the liability on a recurring basis using Level 3 inputs as defined under authoritative guidance for fair value measurements. Changes in the fair value of our contingent consideration liabilities during the three and nine-month periods ended September 30, 2023 and 2022 consisted of the following (in thousands):
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
Beginning balance
$
3,581
$
17,426
$
18,073
$
48,234
Contingent consideration expense
563
915
2,177
4,702
Contingent payments made
( 122 )
( 91 )
( 16,228 )
( 34,676 )
Effect of foreign exchange
—
—
—
( 10 )
Ending balance
$
4,022
$
18,250
$
4,022
$
18,250
As of September 30, 2023, $ 3.6 million in contingent consideration liability was included in other long-term obligations and $ 0.4 million in contingent consideration liability was included in accrued expenses in our consolidated balance sheet. As of December 31, 2022, $ 2.3 million in contingent consideration liability was included in other long-term obligations and $ 15.8 million in contingent consideration liability was included in accrued expenses in our consolidated balance sheet.
Payments related to the settlement of the contingent consideration liability recognized at fair value as of the applicable acquisition date of $ 3.5 million and $ 32.9 million for the nine-month periods ended September 30, 2023 and 2022, respectively, have been reflected as a cash outflow from financing activities in the accompanying consolidated statements of cash flows. Payments related to increases in the contingent consideration liability subsequent to the date of acquisition of $ 12.7 million and $ 1.8 million for the nine-month period ended September 30, 2023 and 2022, respectively, are reflected as operating cash flows.
26
Table of Contents
The recurring Level 3 measurement of our contingent consideration liabilities included the following significant unobservable inputs at September 30, 2023 and December 31, 2022 (amounts in thousands):
Fair value at
September 30,
Valuation
Weighted
Contingent consideration liability
2023
technique
Unobservable inputs
Range
Average (1)
Revenue-based royalty payments contingent liability
$
3,534
Discounted cash flow
Discount rate
12 % - 16 %
14.9 %
Projected year of payments
2023-2034
2028
Revenue milestones contingent liability
$
88
Monte Carlo simulation
Discount rate
13.0 %
Projected year of payments
2023-2039
2039
Regulatory approval contingent liability
$
400
Scenario-based method
Discount rate
5.7 %
Probability of milestone payment
50.0 %
Projected year of payment
2023-2030
2030
Fair value at
December 31,
Valuation
Weighted
Contingent consideration liability
2022
technique
Unobservable inputs
Range
Average (1)
Revenue-based royalty payments contingent liability
$
2,097
Discounted cash flow
Discount rate
14 % - 17 %
15.7 %
Projected year of payments
2023-2034
2026
Revenue milestones contingent liability
$
13,064
Monte Carlo simulation
Discount rate
5.1 % - 14.0 %
5.2 %
Projected year of payments
2023-2033
2023
Regulatory approval contingent liability
$
2,912
Scenario-based method
Discount rate
5.7 %
Probability of milestone payment
90 %
Projected year of payment
2023-2030
2024
(1) Unobservable inputs were weighted by the relative fair value of the instruments. No weighted average is reported for contingent consideration liabilities without a range of unobservable inputs.
The contingent consideration liability is re-measured to fair value each reporting period. Significant increases or decreases in projected revenues, based on our most recent internal operational budgets and long-range strategic plans, discount rates or the time until payment is made would have resulted in a significantly lower or higher fair value measurement. Our determination of the fair value of the contingent consideration liability could change in future periods based upon our ongoing evaluation of these significant unobservable inputs. We intend to record any such change in fair value to operating expenses in our consolidated statements of income.
27
Table of Contents
Contingent Payments to Related Parties
As a former shareholder of Cianna Medical Inc. (“Cianna Medical”), a former Merit director was eligible for payments for the achievement of sales milestones specified in our merger agreement with Cianna Medical completed in 2018. The terms of the acquisition, including contingent consideration payments, were determined prior to the appointment of the former Cianna Medical shareholder as a Merit director. During the nine-month period ended September 30, 2023, we made the final contingent payment to Cianna Medical shareholders, including $ 0.9 million paid to the former Merit director who is a former Cianna Medical shareholder. During the nine-month period ended September 30, 2022, we made aggregate contingent payments of $ 1.6 million to the former Merit director as a former shareholder of Cianna Medical.
Fair Value of Other Assets (Liabilities)
The carrying amount of cash and cash equivalents, receivables, and trade payables approximate fair value because of the immediate, short-term maturity of these financial instruments. Our long-term debt re-prices frequently due to variable rates and entails no significant changes in credit risk and, as a result, we believe the fair value of long-term debt approximates carrying value. The fair value of assets and liabilities whose carrying value approximates fair value is determined using Level 2 inputs, with the exception of cash and cash equivalents, which use Level 1 inputs.
We analyze our investments in privately-held companies to determine if they should be accounted for using the equity method based on our ability to exercise significant influence over operating and financial policies of the company in which we have invested. Investments not accounted for under the equity method of accounting are accounted for at cost minus impairment, if applicable, plus or minus changes in valuation resulting from observable transactions for identical or similar investments.
Impairment Charges
We recognize or disclose the fair value of certain assets, such as non-financial assets, primarily property and equipment, right-of-use operating lease assets, equity investments, intangible assets and goodwill in connection with impairment evaluations. Such assets are reported at carrying value and are not subject to recurring fair value measurements. We review our long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Fair value is generally determined based on discounted future cash flow. All our nonrecurring valuations use significant unobservable inputs and therefore fall under Level 3 of the fair value hierarchy.
Equity Investments. During the nine-month period ended September 30, 2023, we recorded impairment charges of $ 270,000 associated with our previously-held equity investment in Bluegrass in connection with the Bluegrass asset acquisition completed on May 4, 2023 (see Note 4).
Intangible Assets. During the nine-month period ended September 30, 2023, we had no losses related to acquired intangible assets. During the nine-month period ended September 30, 2022 , we recorded an impairment charge of $ 1.7 million related to the acquired intangible assets from our August 2019 acquisition of STD Pharmaceutical (see Note 6). In addition to the intangible asset impairment, during the three-month period ended June 30, 2022, we recorded a loss within other expense – net of $ 1.3 million primarily associated with the transfer of net assets of the divested entity including approximately $ 1.0 million of cash and $ 1.2 million of inventory, partially offset by a gain of $ 1.0 million from reclassification of foreign currency translation gains.
Current Expected Credit Losses
Our outstanding long-term notes receivable, including accrued interest and an allowance for current expected credit losses, were $ 2.4 million and $ 2.4 million as of September 30, 2023 and December 31, 2022, respectively. As of September 30, 2023 and December 31, 2022, we had an allowance for current expected credit losses of $ 328,000 and $ 281,000 , respectively, associated with these notes receivable. We assess the allowance for current expected credit losses on an individual security basis, due to the limited number of securities, using a probability of default model, which is based on relevant information about past events, including historical experience, current conditions and reasonable and supportable forecasts that affect the expected collectability of securities, and other security specific factors.
28
Table of Contents
The table below presents a rollforward of the allowance for current expected credit losses on our notes receivable for the three and nine-month periods ended September 30, 2023 and 2022 (in thousands):
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
Beginning balance
$
296
$
192
$
281
$
199
Provision for credit loss expense
32
( 6 )
47
( 13 )
Ending balance
$
328
$
186
$
328
$
186
15. Accumulated Other Comprehensive Income (Loss). The changes in each component of accumulated other comprehensive income (loss) for the three and nine-month periods ended September 30, 2023 and 2022 were as follows:
Cash Flow Hedges
Foreign Currency Translation
Total
Balance as of July 1, 2023
$
5,682
$
( 15,226 )
$
( 9,544 )
Other comprehensive income (loss)
1,629
( 2,914 )
( 1,285 )
Income taxes
129
17
146
Reclassifications to:
Revenue
( 866 )
( 866 )
Cost of sales
( 617 )
( 617 )
Interest expense
( 685 )
( 685 )
Net other comprehensive loss
( 410 )
( 2,897 )
( 3,307 )
Balance as of September 30, 2023
$
5,272
$
( 18,123 )
$
( 12,851 )
Cash Flow Hedges
Foreign Currency Translation
Total
Balance as of July 1, 2022
$
4,584
$
( 15,303 )
$
( 10,719 )
Other comprehensive income (loss)
4,995
( 9,003 )
( 4,008 )
Income taxes
( 942 )
85
( 857 )
Reclassifications to:
Revenue
( 1,491 )
( 1,491 )
Cost of sales
440
440
Interest expense
( 94 )
( 94 )
Net other comprehensive income (loss)
2,908
( 8,918 )
( 6,010 )
Balance as of September 30, 2022
$
7,492
$
( 24,221 )
$
( 16,729 )
29
Table of Contents
Cash Flow Hedges
Foreign Currency Translation
Total
Balance as of January 1, 2023
$
4,366
$
( 15,916 )
$
( 11,550 )
Other comprehensive income (loss)
6,793
( 2,190 )
4,603
Income taxes
( 286 )
( 17 )
( 303 )
Reclassifications to:
Revenue
( 2,851 )
( 2,851 )
Cost of sales
( 900 )
( 900 )
Interest expense
( 1,850 )
( 1,850 )
Net other comprehensive income (loss)
906
( 2,207 )
( 1,301 )
Balance as of September 30, 2023
$
5,272
$
( 18,123 )
$
( 12,851 )
Cash Flow Hedges
Foreign Currency Translation
Total
Balance as of January 1, 2022
$
( 2,464 )
$
( 5,527 )
$
( 7,991 )
Other comprehensive income (loss)
13,220
( 17,739 )
( 4,519 )
Income taxes
( 3,226 )
81
( 3,145 )
Reclassifications to:
Revenue
( 1,303 )
( 1,303 )
Cost of sales
886
886
Interest expense
379
379
Other expense - net
( 1,036 )
( 1,036 )
Net other comprehensive income (loss)
9,956
( 18,694 )
( 8,738 )
Balance as of September 30, 2022
$
7,492
$
( 24,221 )
$
( 16,729 )
30
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.