0000856982falseMERIT MEDICAL SYSTEMS INC00008569822024-08-012024-08-01

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (date of earliest event reported): August 1, 2024

Graphic

Merit Medical Systems, Inc.

(Exact name of registrant as specified in its charter)

Utah

    

0-18592

    

87-0447695

(State or other jurisdiction of

(Commission

(I.R.S. Employer

incorporation or organization)

File Number)

Identification No.)

1600 West Merit Parkway

    

South Jordan, Utah

84095

(Address of principal executive offices)

(Zip Code)

(801) 253-1600

(Registrant's telephone number, including area code)

N/A

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

    

Trading Symbol(s)

    

Name of each exchange on which registered

Common Stock, no par value

MMSI

NASDAQ Global Select Market System

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company        

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Item 2.02.  Results of Operations and Financial Condition.

On August 1, 2024, Merit Medical Systems, Inc. (“Merit”) issued a press release announcing its operating and financial results for the quarter ended June 30, 2024. A copy of the press release is furnished as Exhibit 99.1 to this report and incorporated herein by reference.

Item 7.01. Regulation FD Disclosure.

On August 1, 2024, Merit issued a press release announcing the presentation of six-month outcomes from its WRAPSODY™ Arteriovenous Access Efficacy (WAVE) Pivotal Study at two upcoming medical meetings. A copy of the press release is furnished as Exhibit 99.2 to this report.

On August 1, 2024, Merit is conducting a conference call to discuss its operating and financial results for the quarter ended June 30, 2024. A live webcast and slide presentation will also be available for the conference call on the Merit’s website. A copy of the slide presentation is furnished as Exhibit 99.3 to this report and incorporated herein by reference.

The information contained in Item 2.02 and Item 7.01 of this Current Report on Form 8-K (including the exhibits attached hereto) is furnished pursuant to General Instruction B.2. of Form 8-K and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by Merit under the Securities Act of 1933, as amended, or the Exchange Act.

Merit is making reference to non-GAAP financial information in both the press release announcing its operating and financial results and the conference call presentation. Reconciliations of certain of these non-GAAP financial measures to the comparable GAAP financial measures are included in the press release and conference call presentation attached as Exhibit 99.1 and 99.3, respectively, to this report. Merit does not provide guidance for GAAP reported financial measures (other than revenue) or a reconciliation of forward-looking non-GAAP financial measures to the most directly comparable GAAP reported financial measures (other than revenue) because Merit is unable to predict with reasonable certainty the financial impact of items such as expenses related to acquisitions or other extraordinary transactions, non-cash expenses related to amortization or write-off of previously acquired tangible and intangible assets, certain severance expenses, performance-based stock compensation expenses, expenses resulting from non-ordinary course litigation or administrative proceedings and resulting settlements, governmental proceedings, and changes in governmental or industry regulations. These items are uncertain, depend on various factors, and could have a material impact on GAAP reported results for the guidance period. For the same reasons, Merit is unable to address the significance of the unavailable information, which could be material to future results. Specifically, Merit is not, without unreasonable effort, able to reliably predict the impact of these items and Merit believes inclusion of a reconciliation of these forward-looking non-GAAP figures to their GAAP counterparts could be confusing to investors or cause undue reliance.

Item 9.01.  Financial Statements and Exhibits.

(d)            Exhibits

EXHIBIT NUMBER

    

DESCRIPTION

99.1

Press Release, dated August 1, 2024, entitled “Merit Medical Reports Second Quarter 2024 Results and Raises Full-Year Guidance” including unaudited financial information.

99.2

Press Release, dated August 1, 2024, entitled “Merit Medical to Present 6-Month Outcomes from Randomized Arm of WRAPSODY™ Arteriovenous Access Efficacy (WAVE) Pivotal Study at Two Upcoming Medical Meetings.

99.3

Conference Call Presentation.

104

The cover page from this Current Report on Form 8-K, formatted in Inline XBRL.

2

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

MERIT MEDICAL SYSTEMS, INC.

Date: August 1, 2024

By:

/s/ Brian G. Lloyd

Brian G. Lloyd

Chief Legal Officer and Corporate Secretary

3

Exhibit 99.1

Graphic

Contacts:

PR/Media Inquiries:

Teresa Johnson

Merit Medical

Investor Inquiries:

Mike Piccinino, CFA, IRC

Westwicke – ICR

+1-801-208-4295

+1-443-213-0509

tjohnson@merit.com

mike.piccinino@westwicke.com

FOR IMMEDIATE RELEASE

MERIT MEDICAL REPORTS SECOND QUARTER 2024 RESULTS AND RAISES FULL-YEAR GUIDANCE

Second Quarter 2024 Highlights†

Reported revenue of $338.0 million, up 5.6%
Constant currency revenue* up 6.6%
Constant currency revenue, organic,* up 5.0%
GAAP operating margin of 13.6%, compared to 9.0% in prior year period
Non-GAAP operating margin* of 20.1%, compared to 19.1% in prior year period
GAAP EPS $0.61, up 75.7%
Non-GAAP EPS* $0.92, up 16.8%

† Comparisons noted in the bullet points are calculated for the current quarter compared with the same prior year period unless otherwise specified.

* The constant currency revenue; constant currency revenue, organic; non-GAAP gross profit and margin; non-GAAP operating income and margin; non-GAAP net income; non-GAAP EPS; and free cash flow figures (used here and below) are non-GAAP financial measures. A reconciliation of these financial measures to their most directly comparable GAAP financial measures is included under the heading “Non-GAAP Financial Measures” below.

SOUTH JORDAN, Utah, August 1, 2024 -- Merit Medical Systems, Inc. (NASDAQ: MMSI), a leading global manufacturer and marketer of healthcare technology, today announced revenue of $338.0 million for the quarter ended June 30, 2024, an increase of 5.6% compared to the quarter ended June 30, 2023. Constant currency revenue for the second quarter of 2024 increased 6.6% compared to the prior year period and increased 5.0% compared to the prior year period on a constant currency  revenue, organic, basis.

1


“We delivered better-than-expected revenue and financial results in the second quarter, reflecting continued strong momentum over the first half of fiscal year 2024,” said Fred P. Lampropoulos, Merit’s Chairman and Chief Executive Officer. “Our constant currency, organic, revenue and our constant currency total revenue exceeded the high-end of our expectations in the second quarter and we delivered year-over-year improvements in both our non-GAAP gross and operating margins and our non-GAAP earnings per share. Importantly, our strong growth and profitability performance fueled free cash flow generation of more than $80 million over the first half of fiscal year 2024. We are also pleased to announce that our application for premarket approval (PMA) of our WrapsodyTM Cell-Impermeable Endoprosthesis device was submitted to the FDA in the second quarter.” 

Mr. Lampropoulos continued: “We are confident in our team’s ability to deliver our financial guidance for fiscal year 2024, which we have updated to reflect the stronger-than-expected organic results to-date and the forecasted impacts of the acquisition of EndoGastric Solutions announced on July 1, 2024. We are focused on delivering continued strong execution, stable constant currency growth, improving profitability and solid free cash flow in 2024, as well as continued progress in our Continued Growth Initiatives Program and related financial targets for the three-year period ending December 31, 2026.”

Merit’s revenue by operating segment and product category for the three and six-month periods ended June 30, 2024 and 2023 was as follows (unaudited; in thousands, except for percentages):

    

Three Months Ended

Reported

Constant Currency *

    

June 30, 

Impact of foreign

June 30, 

    

2024

    

2023

% Change

exchange

2024

% Change

Cardiovascular

Peripheral Intervention

 

$

139,247

$

125,909

10.6

%  

$

1,030

$

140,277

11.4

%  

Cardiac Intervention

 

 

93,863

 

93,775

0.1

%  

1,273

95,136

1.5

%  

Custom Procedural Solutions

 

 

50,416

 

49,384

2.1

%  

635

51,051

3.4

%  

OEM

 

 

44,289

 

42,207

4.9

%  

60

44,349

5.1

%  

Total

 

 

327,815

 

311,275

5.3

%  

2,998

330,813

6.3

%  

Endoscopy

Endoscopy Devices

 

 

10,188

 

8,781

16.0

%  

35

10,223

16.4

%  

Total

 

$

338,003

$

320,056

5.6

%  

$

3,033

$

341,036

6.6

%  

    

Six Months Ended

Reported

Constant Currency *

    

June 30, 

Impact of foreign

June 30, 

    

2024

    

2023

% Change

exchange

2024

% Change

Cardiovascular

Peripheral Intervention

 

$

273,873

$

239,692

14.3

%  

$

1,397

$

275,270

14.8

%  

Cardiac Intervention

 

 

184,551

 

179,103

3.0

%  

2,205

186,756

4.3

%  

Custom Procedural Solutions

 

 

99,210

 

97,085

2.2

%  

1,038

100,248

3.3

%  

OEM

 

 

83,555

 

83,371

0.2

%  

23

83,578

0.2

%  

Total

 

 

641,189

 

599,251

7.0

%  

4,663

645,852

7.8

%  

Endoscopy

Endoscopy Devices

 

 

20,322

 

18,370

10.6

%  

62

20,384

11.0

%  

Total

 

$

661,511

$

617,621

7.1

%  

$

4,725

$

666,236

7.9

%  

Merit’s GAAP gross margin for the second quarter of 2024 was 47.7%, compared to GAAP gross margin of 47.7% for the second quarter of 2023. Merit’s non-GAAP gross margin* for the second quarter of 2024 was 51.5%, compared to non-GAAP gross margin* of 51.4% for the second quarter of 2023.

2


Merit’s GAAP net income for the second quarter of 2024 was $35.7 million, or $0.61 per share, compared to GAAP net income of $20.2 million, or $0.35 per share, for the second quarter of 2023. Merit’s non-GAAP net income* for the second quarter of 2024 was $53.8 million, or $0.92 per share, compared to non-GAAP net income* of $45.9 million, or $0.78 per share, for the second quarter of 2023.

As of June 30, 2024, Merit had cash and cash equivalents of $636.7 million, total debt obligations of $822.5 million, and available borrowing capacity of approximately $680 million, compared to cash and cash equivalents of $587 million, total debt obligations of $846.6 million, and available borrowing capacity of approximately $626 million as of December 31, 2023.

Updated Fiscal Year 2024 Financial Guidance

Based upon the information currently available to Merit’s management, for the year ending December 31, 2024, absent material acquisitions, non-recurring transactions or other factors beyond Merit’s current expectations, Merit now expects the following:

Revenue and Earnings Guidance*

    

Updated Guidance(1)

Prior Guidance(2)

Financial Measure

Year Ending

% Change

Year Ending

% Change

($, millions, except per share figures)

December 31, 2024

Y/Y

December 31, 2024

Y/Y

Net Sales

$1,335 - $1,345

6% - 7%

$1,324 - $1,340

5% - 7%

Cardiovascular Segment

$1,281 - $1,289

5% - 6%

$1,272 - $1,285

4% - 5%

Endoscopy Segment

$54 - $56

45% - 52%

$53 - $56

45% - 51%

Non-GAAP

  

  

Earnings Per Share(3)

$3.27 - $3.35

15% - 17%

$3.22 - $3.31

13% - 16%

*Percentage figures approximated; dollar figures may not foot due to rounding

2024 Net Sales Guidance - % Change from Prior Year (Constant Currency) Reconciliation*

Updated Guidance(1)

Prior Guidance(2)

Low

High

Low

High

2024 Net Sales Guidance - % Change from Prior Year (GAAP)

6.2%

7.0%

5.3%

6.6%

Estimated impact of foreign currency exchange rate fluctuations

0.7%

0.7%

0.5%

0.5%

2024 Net Sales Guidance - % Change from Prior Year (Constant Currency)

6.9%

7.7%

5.8%

7.1%

*Percentage figures approximated and may not foot due to rounding

(1)“Updated Guidance” reflects Merit’s updated full-year 2024 financial guidance on a standalone basis, plus the forecasted impacts of the acquisition of the assets of EndoGastric Solutions, Inc. (“EGS”) from the closing date on July 1, 2024 through December 31, 2024.
(2)“Prior Guidance” previously introduced on April 30, 2024, and reflects Merit’s full-year 2024 financial guidance on a standalone basis, and updated on July 1, 2024 to include the forecasted impacts of the acquisition of the assets of EGS from the closing date on July 1, 2024 through December 31, 2024.
(3)Beginning in the second quarter of 2024, consulting expenses associated with initiatives conducted under our Foundations for Growth Program (“FFG Program”) are no longer adjusted as part of our non-GAAP measures. As a result, our non-GAAP measures for prior periods have been recast and the associated change in comparison to prior year has been calculated using the adjusted earnings per share. For the year ended December 31, 2023, our non-GAAP financial measures have been updated to no longer adjust $12.3 million for consulting fees under our FFG Program and the related income tax effect.

3


Merit does not provide guidance for GAAP reported financial measures (other than revenue) or a reconciliation of forward-looking non-GAAP financial measures to the most directly comparable GAAP reported financial measures (other than revenue) because Merit is unable to predict with reasonable certainty the financial impact of various items which could impact Merit’s future financial results, such as expenses related to acquisitions or other extraordinary transactions, non-cash expenses related to amortization or write-off of previously acquired tangible and intangible assets, certain severance expenses, performance-based stock compensation expenses, expenses resulting from non-ordinary course litigation or administrative proceedings and resulting settlements, governmental proceedings, and changes in governmental or industry regulations. These items are uncertain, depend on various factors, and could have a material impact on GAAP reported results for the guidance period. For the same reasons, Merit is unable to address the significance of the unavailable information, which could be material to future results. Specifically, Merit is not, without unreasonable effort, able to reliably predict the impact of these items and Merit believes inclusion of a reconciliation of these forward-looking non-GAAP measures to their GAAP counterparts could be confusing to investors or cause undue reliance.

Merit’s financial guidance for the year ending December 31, 2024 is subject to risks and uncertainties identified in this release and Merit’s filings with the U.S. Securities and Exchange Commission (the “SEC”).

CONFERENCE CALL

Merit will hold its investor conference call today, Thursday, August 1, 2024, at 5:00 p.m. Eastern (4:00 p.m. Central, 3:00 p.m. Mountain, and 2:00 p.m. Pacific). To access the conference call, please pre-register using the following link. Registrants will receive confirmation with dial-in details. A live webcast and slide deck will also be available at merit.com.

4


CONSOLIDATED BALANCE SHEETS

(in thousands)

    

June 30, 

    

2024

December 31, 

(Unaudited)

2023

ASSETS

 

  

 

  

Current Assets

 

  

 

  

Cash and cash equivalents

$

636,658

$

587,036

Trade receivables, net

 

182,415

 

177,885

Other receivables

 

10,612

 

10,517

Inventories

 

298,224

 

303,871

Prepaid expenses and other assets

 

26,179

 

24,286

Prepaid income taxes

 

4,123

 

4,016

Income tax refund receivables

 

4,335

 

859

Total current assets

 

1,162,546

 

1,108,470

Property and equipment, net

 

385,939

 

383,523

Intangible assets, net

 

303,422

 

325,883

Goodwill

 

381,433

 

382,240

Deferred income tax assets

 

7,013

 

7,288

Operating lease right-of-use assets

 

69,903

 

63,047

Other assets

 

61,583

 

54,793

Total Assets

$

2,371,839

$

2,325,244

LIABILITIES AND STOCKHOLDERS' EQUITY

 

  

 

  

Current Liabilities

 

  

 

  

Trade payables

$

55,573

$

65,944

Accrued expenses

 

117,574

 

120,447

Current operating lease liabilities

 

11,743

 

12,087

Income taxes payable

 

1,325

 

5,086

Total current liabilities

 

186,215

 

203,564

Long-term debt

 

801,321

 

823,013

Deferred income tax liabilities

 

5,510

 

5,547

Long-term income taxes payable

 

347

 

347

Liabilities related to unrecognized tax benefits

 

1,912

 

1,912

Deferred compensation payable

 

18,588

 

17,167

Deferred credits

 

1,553

 

1,605

Long-term operating lease liabilities

 

58,036

 

56,259

Other long-term obligations

 

15,912

 

13,830

Total liabilities

 

1,089,394

 

1,123,244

Stockholders' Equity

 

  

 

  

Common stock

 

658,724

 

638,150

Retained earnings

 

639,150

 

575,184

Accumulated other comprehensive loss

 

(15,429)

 

(11,334)

Total stockholders' equity

 

1,282,445

 

1,202,000

Total Liabilities and Stockholders' Equity

$

2,371,839

$

2,325,244

5


CONSOLIDATED STATEMENTS OF INCOME

(Unaudited, in thousands except per share amounts)

    

Three Months Ended

    

Six Months Ended

June 30, 

June 30, 

    

2024

    

2023

    

2024

    

2023

Net sales

$

338,003

$

320,056

$

661,511

$

617,621

Cost of sales

 

176,903

 

167,274

 

348,696

 

326,477

Gross profit

 

161,100

 

152,782

 

312,815

 

291,144

Operating expenses:

 

  

 

  

 

  

 

  

Selling, general and administrative

 

94,585

 

100,927

 

189,013

 

191,071

Research and development

 

20,263

 

20,129

 

41,745

 

41,443

Impairment charges

 

 

270

 

 

270

Contingent consideration expense

 

306

 

1,094

 

189

 

1,615

Acquired in-process research and development

 

 

1,550

 

 

1,550

Total operating expenses

 

115,154

 

123,970

 

230,947

 

235,949

Income from operations

 

45,946

 

28,812

 

81,868

 

55,195

Other income (expense):

 

  

 

  

 

  

 

  

Interest income

 

7,561

 

221

 

14,837

 

352

Interest expense

 

(7,679)

 

(3,682)

 

(15,725)

 

(5,693)

Other income (expense) — net

 

15

 

(451)

 

(789)

 

546

Total other expense — net

 

(103)

 

(3,912)

 

(1,677)

 

(4,795)

Income before income taxes

 

45,843

 

24,900

 

80,191

 

50,400

Income tax expense

 

10,117

 

4,655

 

16,225

 

9,452

Net income

$

35,726

$

20,245

$

63,966

$

40,948

Earnings per common share

 

  

 

  

 

  

 

  

Basic

$

0.61

$

0.35

$

1.10

$

0.71

Diluted

$

0.61

$

0.35

$

1.09

$

0.70

Weighted average shares outstanding

 

  

 

  

 

  

 

  

Basic

 

58,139

 

57,537

 

58,049

 

57,445

Diluted

 

58,740

 

58,473

 

58,653

 

58,329

6


CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)

Six Months Ended

June 30, 

    

2024

    

2023

CASH FLOWS FROM OPERATING ACTIVITIES:

 

Net income

$

63,966

$

40,948

Adjustments to reconcile net income to net cash provided by operating activities:

 

  

 

  

Depreciation and amortization

 

47,690

 

42,316

Write-off of certain intangible assets and other long-term assets

 

280

 

328

Amortization of right-of-use operating lease assets

6,063

 

5,935

Fair value adjustments related to contingent consideration liabilities

189

 

1,615

Acquired in-process research and development

1,550

Stock-based compensation expense

 

12,245

 

9,549

Other adjustments

2,981

5,087

Changes in operating assets and liabilities, net of acquisitions and divestitures

 

(28,692)

 

(75,497)

Total adjustments

 

40,756

 

(9,117)

Net cash, cash equivalents, and restricted cash provided by operating activities

 

104,722

 

31,831

CASH FLOWS FROM INVESTING ACTIVITIES:

 

  

 

  

Capital expenditures for property and equipment

 

(22,309)

 

(18,556)

Issuance of note receivables

(6,162)

Cash paid in acquisitions and investments, net of cash acquired

(8,493)

(138,349)

Other investing, net

(1,574)

(846)

Net cash, cash equivalents, and restricted cash used in investing activities

(38,538)

(157,751)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

Proceeds from issuance of common stock

10,931

9,463

Proceeds from (payments on) long-term debt

(24,063)

141,812

Long-term debt issuance costs

(5,240)

Contingent payments related to acquisitions

 

(142)

 

(3,434)

Payment of taxes related to an exchange of common stock

 

(1,592)

 

(1,592)

Net cash, cash equivalents, and restricted cash provided by (used in) financing activities

 

(14,866)

 

141,009

Effect of exchange rates on cash

 

(1,750)

 

(1,497)

Net increase in cash, cash equivalents and restricted cash

 

49,568

 

13,592

CASH, CASH EQUIVALENTS AND RESTRICTED CASH:

 

  

 

  

Beginning of period

 

589,144

 

60,558

End of period

$

638,712

$

74,150

RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO THE CONSOLIDATED BALANCE SHEETS:

Cash and cash equivalents

636,658

72,084

Restricted cash reported in prepaid expenses and other current assets

2,054

2,066

Total cash, cash equivalents and restricted cash

$

638,712

$

74,150

7


Non-GAAP Financial Measures

Although Merit’s financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”), Merit’s management believes that the non-GAAP financial measures referenced in this release may provide investors with useful information regarding the underlying business trends and performance of Merit’s ongoing operations and can be useful for period-over-period comparisons of such operations. Non-GAAP financial measures used in this release include:

constant currency revenue;
constant currency revenue, organic;
non-GAAP gross profit and margin;
non-GAAP operating income and margin;
non-GAAP net income;
non-GAAP earnings per share; and
free cash flow.

Merit’s management team uses these non-GAAP financial measures to evaluate Merit’s profitability and efficiency, to compare operating and financial results to prior periods, to evaluate changes in the results of its operating segments, and to measure and allocate financial resources internally. However, Merit’s management does not consider such non-GAAP measures in isolation or as an alternative to measures determined in accordance with GAAP.

Readers should consider non-GAAP measures used in this release in addition to, not as a substitute for, financial reporting measures prepared in accordance with GAAP. These non-GAAP financial measures generally exclude some, but not all, items that may affect Merit’s net income. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which items are excluded. Merit believes it is useful to exclude such items in the calculation of non-GAAP gross profit and margin, non-GAAP operating income and margin, non-GAAP net income, and non-GAAP earnings per share (in each case, as further illustrated in the reconciliation tables below) because such amounts in any specific period may not directly correlate to the underlying performance of Merit’s business operations and can vary significantly between periods as a result of factors such as acquisition or other extraordinary transactions, non-cash expenses related to amortization or write-off of previously acquired tangible and intangible assets, certain severance expenses, expenses resulting from non-ordinary course litigation or administrative proceedings and resulting settlements, governmental proceedings or changes in tax or industry regulations, gains or losses on disposal of certain assets, and debt issuance costs. Merit may incur similar types of expenses in the future, and the non-GAAP financial information included in this release should not be viewed as a statement or indication that these types of expenses will not recur. Additionally, the non-GAAP financial measures used in this release may not be comparable with similarly titled measures of other companies. Merit urges readers to review the reconciliations of its non-GAAP financial measures to their most directly comparable GAAP financial measures included herein, and not to rely on any single financial measure to evaluate Merit’s business or results of operations.

Constant Currency Revenue

Merit’s constant currency revenue is prepared by converting the current-period reported revenue of subsidiaries whose functional currency is a currency other than the U.S. dollar at the applicable foreign exchange rates in effect during the comparable prior-year period and adjusting for the effects of hedging transactions on reported revenue, which are recorded in the U.S. dollar. The constant currency revenue adjustments of $3.0 million and $4.7 million to reported revenue for the three and six-month periods ended June 30, 2024, respectively, were calculated using the applicable average foreign exchange rates for the three and six-month periods ended June 30, 2023.

8


Constant Currency Revenue, Organic

Merit’s constant currency revenue, organic, is defined, with respect to prior fiscal year periods, as GAAP revenue. With respect to current fiscal year periods, constant currency revenue, organic, is defined as constant currency revenue (as defined above), less revenue from certain acquisitions. For the three and six-month periods ended June 30, 2024, Merit’s constant currency revenue, organic, excludes revenues attributable to certain assets acquired from AngioDynamics, Inc. (“AngioDynamics”) in June 2023.

Non-GAAP Gross Profit and Margin

Non-GAAP gross profit is calculated by reducing GAAP cost of sales by amounts recorded for amortization of intangible assets and inventory mark-up related to acquisitions. Non-GAAP gross margin is calculated by dividing non-GAAP gross profit by reported net sales.

Non-GAAP Operating Income and Margin

Non-GAAP operating income is calculated by adjusting GAAP operating income for certain items which are deemed by Merit’s management to be outside of core operations and vary in amount and frequency among periods, such as expenses related to acquisitions or other extraordinary transactions, non-cash expenses related to amortization or write-off of previously acquired tangible and intangible assets, certain severance expenses, performance-based stock compensation expenses, expenses resulting from non-ordinary course litigation or administrative proceedings and resulting settlements, governmental proceedings, and changes in governmental or industry regulations, as well as other items referenced in the tables below. Non-GAAP operating margin is calculated by dividing non-GAAP operating income by reported net sales.

Non-GAAP Net Income

Non-GAAP net income is calculated by adjusting GAAP net income for the items set forth in the definition of non-GAAP operating income above, as well as for expenses related to debt issuance costs and other items set forth in the tables below.

Non-GAAP EPS

Non-GAAP EPS is defined as non-GAAP net income divided by the diluted shares outstanding for the corresponding period.

Free Cash Flow

Free cash flow is defined as cash flow from operations calculated in accordance with GAAP, less capital expenditures for property and equipment calculated in accordance with GAAP, as set forth in the consolidated statement of cash flows.

Non-GAAP Financial Measure Reconciliations

The following tables set forth supplemental financial data and corresponding reconciliations of non-GAAP financial measures to Merit’s corresponding financial measures prepared in accordance with GAAP, in each case, for the three and six-month periods ended June 30, 2024 and 2023. The non-GAAP income adjustments referenced in the following tables do not reflect non-performance-based stock compensation expense of approximately $3.4 million and $3.2 million for the three-month periods ended June 30, 2024 and 2023, respectively and $6.5 million and $5.8 million for the six-month periods ended June 30, 2024 and 2023, respectively.

9


Reconciliation of GAAP Net Income to Non-GAAP Net Income

(Unaudited, in thousands except per share amounts)

Three Months Ended

June 30, 2024

    

Pre-Tax

    

Tax Impact

    

After-Tax

    

Per Share Impact

GAAP net income

$

45,843

$

(10,117)

$

35,726

$

0.61

Non-GAAP adjustments:

 

  

 

  

 

  

 

  

Cost of Sales

  

  

  

  

Amortization of intangibles

13,126

(3,104)

10,022

0.17

Operating Expenses

  

  

Contingent consideration expense

306

(72)

234

0.00

Amortization of intangibles

1,744

(413)

1,331

0.02

Performance-based share-based compensation (b)

3,532

(563)

2,969

0.05

Corporate restructuring (c)

(54)

13

(41)

(0.00)

Acquisition-related

1,221

(288)

933

0.02

Medical Device Regulation expenses (d)

1,930

(456)

1,474

0.03

Other (e)

55

(12)

43

0.00

Other (Income) Expense

Amortization of long-term debt issuance costs

1,477

(349)

1,128

0.02

Non-GAAP net income

$

69,180

$

(15,361)

$

53,819

$

0.92

Diluted shares

 

  

 

  

 

  

 

58,740

Three Months Ended

June 30, 2023 (a)

Pre-Tax

Tax Impact

After-Tax

Per Share Impact

GAAP net income

    

$

24,900

    

$

(4,655)

    

$

20,245

    

$

0.35

Non-GAAP adjustments:

 

  

 

  

 

  

 

  

Cost of Sales

  

  

  

  

Amortization of intangibles

11,448

(2,753)

8,695

0.15

Inventory mark-up related to acquisitions

260

(62)

198

0.00

Operating Expenses

  

  

Contingent consideration expense

1,094

47

1,141

0.02

Impairment charges

270

270

0.00

Amortization of intangibles

1,965

(474)

1,491

0.03

Performance-based share-based compensation (b)

2,377

(340)

2,037

0.03

Corporate restructuring (c)

5,577

(1,338)

4,239

0.07

Acquisition-related

4,856

(1,166)

3,690

0.06

Medical Device Regulation expenses (d)

3,010

(722)

2,288

0.04

Other (e)

1,603

(385)

1,218

0.02

Other (Income) Expense

  

Amortization of long-term debt issuance costs

478

(115)

363

0.01

Non-GAAP net income

$

57,838

$

(11,963)

$

45,875

$

0.78

Diluted shares

 

  

 

  

 

  

 

58,473


Note: Certain per-share impacts may not sum to totals due to rounding.

10


Reconciliation of GAAP Net Income to Non-GAAP Net Income

(Unaudited; in thousands except per share amounts)

Six Months Ended

June 30, 2024 (a)

    

Pre-Tax

    

Tax Impact

    

After-Tax

    

Per Share Impact

GAAP net income

$

80,191

$

(16,225)

$

63,966

$

1.09

Non-GAAP adjustments:

 

  

 

  

 

  

 

  

Cost of Sales

  

  

  

Amortization of intangibles

25,931

(6,132)

19,799

 

0.34

Operating Expenses

  

  

Contingent consideration expense

189

(25)

164

 

0.00

Amortization of intangibles

3,508

(830)

2,678

 

0.05

Performance-based share-based compensation (b)

5,660

(857)

4,803

0.08

Corporate restructuring (c)

(54)

13

(41)

 

(0.00)

Acquisition-related

1,259

(297)

962

 

0.02

Medical Device Regulation expenses (d)

4,137

(977)

3,160

 

0.05

Other (e)

177

(42)

135

0.00

Other (Income) Expense

 

Amortization of long-term debt issuance costs

2,954

(697)

2,257

 

0.04

Non-GAAP net income

$

123,952

$

(26,069)

$

97,883

$

1.67

Diluted shares

 

 

  

 

  

 

58,653

Six Months Ended

June 30, 2023 (a)

    

Pre-Tax

    

Tax Impact

    

After-Tax

    

Per Share Impact

GAAP net income

$

50,400

$

(9,452)

$

40,948

$

0.70

Non-GAAP adjustments:

 

  

 

  

 

  

 

  

Cost of Sales

 

  

 

  

 

  

 

  

Amortization of intangibles

 

22,064

 

(5,306)

 

16,758

 

0.29

Inventory mark-up related to acquisitions

 

260

 

(62)

 

198

 

0.00

Operating Expenses

 

  

 

 

  

 

Contingent consideration expense

 

1,615

 

2

 

1,617

 

0.03

Impairment charges

270

270

0.00

Amortization of intangibles

 

3,630

 

(876)

 

2,754

 

0.05

Performance-based share-based compensation (b)

3,664

(427)

3,237

0.06

Corporate restructuring (c)

 

7,203

 

(1,728)

 

5,475

 

0.09

Acquisition-related

 

5,111

 

(1,227)

 

3,884

 

0.07

Medical Device Regulation expenses (d)

6,668

(1,600)

5,068

0.09

Other (e)

1,637

(393)

1,244

0.02

Other (Income) Expense

 

 

  

 

  

 

Amortization of long-term debt issuance costs

 

629

 

(151)

 

478

 

0.01

Non-GAAP net income

$

103,151

$

(21,220)

$

81,931

$

1.40

Diluted shares

 

 

  

 

  

 

58,329


Note: Certain per-share impacts may not sum to totals due to rounding.

11


Reconciliation of Reported Operating Income to Non-GAAP Operating Income

(Unaudited, in thousands except percentages)

Three Months Ended

Three Months Ended

Six Months Ended

Six Months Ended

June 30, 2024

June 30, 2023 (a)

June 30, 2024 (a)

June 30, 2023 (a)

    

Amounts

    

% Sales

    

Amounts

    

% Sales

    

Amounts

    

% Sales

    

Amounts

    

% Sales

Net Sales as Reported

$

338,003

$

320,056

$

661,511

$

617,621

GAAP Operating Income

45,946

13.6

%

28,812

9.0

%

81,868

12.4

%

55,195

8.9

%

Cost of Sales

Amortization of intangibles

13,126

3.9

%

11,448

3.6

%

25,931

3.9

%

22,064

3.6

%

Inventory mark-up related to acquisitions

260

0.1

%

260

0.0

%

Operating Expenses

Contingent consideration expense

306

0.1

%

1,094

0.3

%

189

0.0

%

1,615

0.3

%

Impairment charges

270

0.1

%

270

0.0

%

Amortization of intangibles

1,744

0.5

%

1,965

0.6

%

3,508

0.5

%

3,630

0.6

%

Performance-based share-based compensation (b)

3,532

1.0

%

2,377

0.7

%

5,660

0.9

%

3,664

0.6

%

Corporate restructuring (c)

(54)

(0.0)

%

5,577

1.7

%

(54)

(0.0)

%

7,203

1.2

%

Acquisition-related

1,221

0.4

%

4,856

1.5

%

1,259

0.2

%

5,111

0.8

%

Medical Device Regulation expenses (d)

1,930

0.6

%

3,010

0.9

%

4,137

0.6

%

6,668

1.1

%

Other (e)

55

0.0

%

1,603

0.5

%

177

0.0

%

1,637

0.3

%

Non-GAAP Operating Income

$

67,806