UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2014
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
COMMISSION FILE NUMBER 001-16789
ALERE INC.
(Exact name of registrant as specified in its charter)
DELAWARE | 04-3565120 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
51 SAWYER ROAD, SUITE 200
WALTHAM, MASSACHUSETTS 02453
(Address of principal executive offices)(Zip code)
(781) 647-3900
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer | x | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
The number of shares outstanding of the registrants common stock, par value of $0.001 per share, as of November 5, 2014 was 83,556,390.
ALERE INC.
REPORT ON FORM 10-Q
For the Quarterly Period Ended September 30, 2014
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Readers can identify these statements by forward-looking words such as may, could, should, would, intend, will, expect, anticipate, believe, estimate, continue or similar words. A number of important factors could cause actual results of Alere Inc. and its subsidiaries to differ materially from those indicated by such forward-looking statements. These factors include, but are not limited to, the risk factors detailed in Part I, Item 1A, Risk Factors, of our Annual Report on Form 10-K, as amended, for the fiscal year ended December 31, 2013 and other risk factors identified herein or from time to time in our periodic filings with the Securities and Exchange Commission. Readers should carefully review these risk factors, and should not place undue reliance on our forward-looking statements. These forward-looking statements are based on information, plans and estimates at the date of this report. We undertake no obligation to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes.
Unless the context requires otherwise, references in this Quarterly Report on Form 10-Q to we, us and our refer to Alere Inc. and its subsidiaries.
2
ITEM 1. | FINANCIAL STATEMENTS |
ALERE INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except per share amounts)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net product sales |
$ | 509,276 | $ | 509,038 | $ | 1,508,145 | $ | 1,538,876 | ||||||||
Services revenue |
222,788 | 240,098 | 665,680 | 703,344 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net product sales and services revenue |
732,064 | 749,136 | 2,173,825 | 2,242,220 | ||||||||||||
License and royalty revenue |
4,182 | 4,184 | 15,999 | 13,113 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net revenue |
736,246 | 753,320 | 2,189,824 | 2,255,333 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of net product sales |
274,046 | 258,234 | 794,619 | 764,501 | ||||||||||||
Cost of services revenue |
118,105 | 123,760 | 355,538 | 367,081 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of net product sales and services revenue |
392,151 | 381,994 | 1,150,157 | 1,131,582 | ||||||||||||
Cost of license and royalty revenue |
1,236 | 2,009 | 3,900 | 5,264 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of net revenue |
393,387 | 384,003 | 1,154,057 | 1,136,846 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
342,859 | 369,317 | 1,035,767 | 1,118,487 | ||||||||||||
Operating expenses: |
||||||||||||||||
Research and development |
38,726 | 40,498 | 114,855 | 120,860 | ||||||||||||
Sales and marketing |
136,336 | 158,678 | 432,527 | 472,921 | ||||||||||||
General and administrative |
130,185 | 138,672 | 424,998 | 409,606 | ||||||||||||
Loss on disposition |
| 5,885 | 638 | 5,885 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
37,612 | 25,584 | 62,749 | 109,215 | ||||||||||||
Interest expense, including amortization of original issue discounts and deferred financing costs |
(52,481 | ) | (53,420 | ) | (156,678 | ) | (203,272 | ) | ||||||||
Other income (expense), net |
(8,260 | ) | (8,868 | ) | (886 | ) | (8,260 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from continuing operations before provision (benefit) for income taxes |
(23,129 | ) | (36,704 | ) | (94,815 | ) | (102,317 | ) | ||||||||
Provision (benefit) for income taxes |
76,648 | (15,085 | ) | 63,109 | (30,673 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from continuing operations before equity earnings of unconsolidated entities, net of tax |
(99,777 | ) | (21,619 | ) | (157,924 | ) | (71,644 | ) | ||||||||
Equity earnings of unconsolidated entities, net of tax |
6,277 | 5,753 | 13,716 | 13,238 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from continuing operations |
(93,500 | ) | (15,866 | ) | (144,208 | ) | (58,406 | ) | ||||||||
Income (loss) from discontinued operations, net of tax |
7,045 | (3,223 | ) | 2,047 | (8,560 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
(86,455 | ) | (19,089 | ) | (142,161 | ) | (66,966 | ) | ||||||||
Less: Net income (loss) attributable to non-controlling interests |
(306 | ) | 359 | (136 | ) | 601 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss attributable to Alere Inc. and Subsidiaries |
(86,149 | ) | (19,448 | ) | (142,025 | ) | (67,567 | ) | ||||||||
Preferred stock dividends |
(5,367 | ) | (5,367 | ) | (15,926 | ) | (15,926 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss available to common stockholders |
$ | (91,516 | ) | $ | (24,815 | ) | $ | (157,951 | ) | $ | (83,493 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net loss per common share attributable to Alere Inc. and Subsidiaries: |
||||||||||||||||
Loss from continuing operations |
$ | (1.19 | ) | $ | (0.26 | ) | $ | (1.93 | ) | $ | (0.92 | ) | ||||
Income (loss) from discontinued operations |
0.09 | (0.04 | ) | 0.02 | (0.11 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per common share |
$ | (1.10 | ) | $ | (0.30 | ) | $ | (1.91 | ) | $ | (1.03 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average sharesbasic and diluted |
83,115 | 81,735 | 82,719 | 81,417 | ||||||||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
3
ALERE INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited)
(in thousands)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net loss |
$ | (86,455 | ) | $ | (19,089 | ) | $ | (142,161 | ) | $ | (66,966 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss), before tax: |
||||||||||||||||
Changes in cumulative translation adjustment |
(96,425 | ) | 67,268 | (69,950 | ) | (42,515 | ) | |||||||||
Unrealized losses on available for sale securities |
| | (17 | ) | | |||||||||||
Unrealized gains on hedging instruments |
7 | 20 | 21 | 31 | ||||||||||||
Minimum pension liability adjustment |
481 | (369 | ) | 468 | 335 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss), before tax |
(95,937 | ) | 66,919 | (69,478 | ) | (42,149 | ) | |||||||||
Income tax provision (benefit) related to items of other comprehensive income (loss) |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss), net of tax |
(95,937 | ) | 66,919 | (69,478 | ) | (42,149 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) |
(182,392 | ) | 47,830 | (211,639 | ) | (109,115 | ) | |||||||||
Less: Comprehensive income (loss) attributable to non-controlling interests |
(306 | ) | 359 | (136 | ) | 601 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) attributable to Alere Inc. and Subsidiaries |
$ | (182,086 | ) | $ | 47,471 | $ | (211,503 | ) | $ | (109,716 | ) | |||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
4
ALERE INC. AND SUBSIDIARIES
(unaudited)
(in thousands, except par value)
September 30, 2014 | December 31, 2013 | |||||||
ASSETS | ||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 444,853 | $ | 361,626 | ||||
Restricted cash |
38,156 | 6,273 | ||||||
Marketable securities |
794 | 858 | ||||||
Accounts receivable, net of allowances of $81,785 and $76,587 at September 30, 2014 and December 31, 2013, respectively |
517,434 | 547,860 | ||||||
Inventories, net |
362,102 | 364,185 | ||||||
Deferred tax assets |
33,551 | 60,689 | ||||||
Prepaid expenses and other current assets |
128,126 | 129,326 | ||||||
Assets held for sale |
2,143 | 19,052 | ||||||
|
|
|
|
|||||
Total current assets |
1,527,159 | 1,489,869 | ||||||
Property, plant and equipment, net |
526,922 | 543,877 | ||||||
Goodwill |
3,067,110 | 3,093,691 | ||||||
Other intangible assets with indefinite lives |
46,831 | 56,702 | ||||||
Finite-lived intangible assets, net |
1,465,561 | 1,668,443 | ||||||
Restricted cash |
| 29,370 | ||||||
Deferred financing costs, net, and other non-current assets |
74,123 | 84,073 | ||||||
Investments in unconsolidated entities |
91,175 | 86,830 | ||||||
Deferred tax assets |
7,404 | 7,959 | ||||||
Non-current income tax receivable |
2,336 | | ||||||
|
|
|
|
|||||
Total assets |
$ | 6,808,621 | $ | 7,060,814 | ||||
|
|
|
|
|||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: |
||||||||
Short-term debt and current portion of long-term debt |
$ | 88,042 | $ | 49,112 | ||||
Current portion of capital lease obligations |
4,995 | 6,855 | ||||||
Accounts payable |
216,748 | 186,818 | ||||||
Accrued expenses and other current liabilities |
404,915 | 427,809 | ||||||
Liabilities related to assets held for sale |
2,186 | 28,327 | ||||||
|
|
|
|
|||||
Total current liabilities |
716,886 | 698,921 | ||||||
|
|
|
|
|||||
Long-term liabilities: |
||||||||
Long-term debt, net of current portion |
3,683,614 | 3,772,788 | ||||||
Capital lease obligations, net of current portion |
12,824 | 14,407 | ||||||
Deferred tax liabilities |
310,330 | 329,249 | ||||||
Other long-term liabilities |
192,686 | 162,601 | ||||||
|
|
|
|
|||||
Total long-term liabilities |
4,199,454 | 4,279,045 | ||||||
|
|
|
|
|||||
Commitments and contingencies (Note 16) |
||||||||
Stockholders equity: |
||||||||
Series B preferred stock, $0.001 par value (liquidation preference: $709,763 at September 30, 2014 and December 31, 2013); Authorized: 2,300 shares; Issued: 2,065 shares at September 30, 2014 and December 31, 2013; Outstanding: 1,774 shares at September 30, 2014 and December 31, 2013 |
606,468 | 606,468 | ||||||
Common stock, $0.001 par value; Authorized: 200,000 shares; Issued: 90,964 shares at September 30, 2014 and 89,666 shares at December 31, 2013; Outstanding: 83,285 shares at September 30, 2014 and 81,987 shares at December 31, 2013 |
91 | 90 | ||||||
Additional paid-in capital |
3,340,239 | 3,319,168 | ||||||
Accumulated deficit |
(1,778,252 | ) | (1,636,227 | ) | ||||
Treasury stock, at cost, 7,679 shares at September 30, 2014 and December 31, 2013 |
(184,971 | ) | (184,971 | ) | ||||
Accumulated other comprehensive loss |
(96,040 | ) | (26,562 | ) | ||||
|
|
|
|
|||||
Total stockholders equity |
1,887,535 | 2,077,966 | ||||||
Non-controlling interests |
4,746 | 4,882 | ||||||
|
|
|
|
|||||
Total equity |
1,892,281 | 2,082,848 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 6,808,621 | $ | 7,060,814 | ||||
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
5
ALERE INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)
Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Cash Flows from Operating Activities: |
||||||||
Net loss |
$ | (142,161 | ) | $ | (66,966 | ) | ||
Income (loss) from discontinued operations, net of tax |
2,047 | (8,560 | ) | |||||
|
|
|
|
|||||
Loss from continuing operations |
(144,208 | ) | (58,406 | ) | ||||
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities: |
||||||||
Non-cash interest expense, including amortization of original issue discounts and deferred financing costs |
12,167 | 14,088 | ||||||
Depreciation and amortization |
290,756 | 325,632 | ||||||
Non-cash charges for sale of inventories revalued at the date of acquisition |
| 1,880 | ||||||
Non-cash stock-based compensation expense |
7,751 | 14,462 | ||||||
Tax benefit related to discontinued operations retained by Alere Inc. |
9,594 | 5,480 | ||||||
Impairment of inventory |
1,536 | 243 | ||||||
Impairment of long-lived assets |
7,182 | 4,101 | ||||||
Loss on disposition of fixed assets |
5,926 | 1,849 | ||||||
Equity earnings of unconsolidated entities, net of tax |
(13,716 | ) | (13,238 | ) | ||||
Deferred income taxes |
440 | (73,470 | ) | |||||
Loss on extinguishment of debt |
| 35,603 | ||||||
Loss on disposition |
638 | 5,885 | ||||||
Bargain purchase gain |
| (5,707 | ) | |||||
Other non-cash items |
2,826 | 6,674 | ||||||
Changes in assets and liabilities, net of acquisitions: |
||||||||
Accounts receivable, net |
20,388 | (56,894 | ) | |||||
Inventories, net |
(30,489 | ) | (72,727 | ) | ||||
Prepaid expenses and other current assets |
(4,847 | ) | (9,166 | ) | ||||
Accounts payable |
38,324 | 15,950 | ||||||
Accrued expenses and other current liabilities |
12,843 | 44,420 | ||||||
Other non-current liabilities |
33,405 | (7,909 | ) | |||||
Cash paid for contingent consideration |
(21,078 | ) | (9,066 | ) | ||||
|
|
|
|
|||||
Net cash provided by continuing operations |
229,438 | 169,684 | ||||||
Net cash used in discontinued operations |
(12,543 | ) | (10,579 | ) | ||||
|
|
|
|
|||||
Net cash provided by operating activities |
216,895 | 159,105 | ||||||
|
|
|
|
|||||
Cash Flows from Investing Activities: |
||||||||
Increase in restricted cash |
(2,987 | ) | (33,881 | ) | ||||
Purchases of property, plant and equipment |
(80,456 | ) | (89,955 | ) | ||||
Proceeds from sale of property, plant and equipment |
1,167 | 5,831 | ||||||
Cash received from disposition |
5,454 | 32,000 | ||||||
Cash paid for business acquisitions, net of cash acquired |
(75 | ) | (166,196 | ) | ||||
Cash received from investments |
198 | 11,262 | ||||||
Proceeds from sale of equity investment |
9,526 | | ||||||
Cash received from sales of marketable securities |
47 | | ||||||
Decrease in other assets |
1,189 | 21,453 | ||||||
|
|
|
|
|||||
Net cash used in continuing operations |
(65,937 | ) | (219,486 | ) | ||||
Net cash used in discontinued operations |
(3,315 | ) | (3,162 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
(69,252 | ) | (222,648 | ) | ||||
|
|
|
|
|||||
Cash Flows from Financing Activities: |
||||||||
Cash paid for financing costs |
(5 | ) | (9,798 | ) | ||||
Cash paid for contingent purchase price consideration |
(23,608 | ) | (27,496 | ) | ||||
Proceeds from issuance of common stock, net of issuance costs |
35,593 | 17,555 | ||||||
Proceeds from issuance of long-term debt |
981 | 460,141 | ||||||
Payments on long-term debt |
(48,071 | ) | (455,157 | ) | ||||
Proceeds from issuance of short-term debt |
806 | 25 | ||||||
Net proceeds under revolving credit facilities |
498 | 138,768 | ||||||
Cash paid for dividends |
(15,970 | ) | (15,970 | ) | ||||
Excess tax benefits on exercised stock options |
415 | 434 | ||||||
Principal payments on capital lease obligations |
(5,305 | ) | (5,341 | ) | ||||
Other |
| (18,953 | ) | |||||
|
|
|
|
|||||
Net cash provided by (used in) continuing operations |
(54,666 | ) | 84,208 | |||||
Net cash used in discontinued operations |
(579 | ) | | |||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
(55,245 | ) | 84,208 | |||||
|
|
|
|
|||||
Foreign exchange effect on cash and cash equivalents |
(9,445 | ) | 4,982 | |||||
|
|
|
|
|||||
Net increase in cash and cash equivalents |
82,953 | 25,647 | ||||||
Cash and cash equivalents, beginning of period |
361,908 | 328,346 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of period |
444,861 | 353,993 | ||||||
Less: Cash and cash equivalents of discontinued operations, end of period |
8 | 1 | ||||||
|
|
|
|
|||||
Cash and cash equivalents of continuing operations, end of period |
$ | 444,853 | $ | 353,992 | ||||
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
6
ALERE INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
(1) Basis of Presentation of Financial Information
The accompanying consolidated financial statements of Alere Inc. are unaudited. In the opinion of management, the unaudited consolidated financial statements contain all adjustments considered normal and recurring and necessary for their fair statement. Interim results are not necessarily indicative of results to be expected for the year. These interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, these consolidated financial statements do not include all of the information and footnotes necessary for a complete presentation of financial position, results of operations, comprehensive income and cash flows. Our audited consolidated financial statements for the year ended December 31, 2013 included information and footnotes necessary for such presentation and were included in our Annual Report on Form 10-K, as amended, filed with the Securities and Exchange Commission, or SEC, on March 3, 2014. These unaudited consolidated financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto for the year ended December 31, 2013.
Certain reclassifications of prior period amounts have been made to conform to current period presentation. These reclassifications had no effect on net income or equity.
During the three and nine months ended September 30, 2014, we recorded net after-tax expense charges of $1.4 million and $2.7 million, respectively, to correct prior period items. A net after-tax charge of $2.8 million related to the fair value of the MedApps Holding Company, Inc., or MedApps, contingent consideration obligations recorded during the three months ended March 31, 2014 is included in the nine-month charge. We consider the adjustments to be immaterial to both the prior period and the current period financial statements.
Certain amounts presented may not recalculate directly, due to rounding.
(2) Cash and Cash Equivalents
We consider all highly-liquid cash investments with original maturities of three months or less at the date of acquisition to be cash equivalents. At September 30, 2014, our cash equivalents consisted of money market funds.
(3) Restricted Cash
We had restricted cash of $38.2 million and $35.6 million as of September 30, 2014 and December 31, 2013, respectively. As of December 31, 2013, $29.4 million was classified as non-current on our Consolidated Balance Sheet, as it secures a foreign bank loan arrangement that we entered into during the third quarter of 2013 and, under the terms of the loan agreement, is required to remain on deposit for two years.
(4) Inventories, Net
Inventories are stated at the lower of cost (first in, first out) or market and are comprised of the following (in thousands):
September 30, 2014 | December 31, 2013 | |||||||
Raw materials |
$ | 126,265 | $ | 118,571 | ||||
Work-in-process |
74,914 | 79,559 | ||||||
Finished goods |
160,923 | 166,055 | ||||||
|
|
|
|
|||||
$ | 362,102 | $ | 364,185 | |||||
|
|
|
|
7
(5) Stock-based Compensation
We recorded stock-based compensation expense in our consolidated statements of operations for the three and nine months ended September 30, 2014 and 2013, respectively, as follows (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Cost of net revenue |
$ | 291 | $ | 287 | $ | 863 | $ | 797 | ||||||||
Research and development |
280 | 1,111 | (340 | ) | 2,641 | |||||||||||
Sales and marketing |
920 | 975 | 2,778 | 2,597 | ||||||||||||
General and administrative |
1,678 | 3,289 | 4,450 | 8,427 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
3,169 | 5,662 | 7,751 | 14,462 | |||||||||||||
Benefit for income taxes |
(878 | ) | (1,511 | ) | (2,001 | ) | (2,869 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 2,291 | $ | 4,151 | $ | 5,750 | $ | 11,593 | |||||||||
|
|
|
|
|
|
|
|
In connection with the departure of three of our senior executives, we recorded a reversal of stock-based compensation expense in the amount of $5.6 million during the second quarter of 2014, relating to the impact on their prior stock option awards upon their resignations. Of the $5.6 million reversal, $2.2 million was recorded through research and development and $3.4 million through general and administrative.
(6) Net Loss per Common Share
The following table sets forth the computation of basic and diluted net loss per common share for the periods presented (in thousands, except per share data):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Basic and diluted net loss per common share: |
||||||||||||||||
Numerator: |
||||||||||||||||
Loss from continuing operations |
$ | (93,500 | ) | $ | (15,866 | ) | $ | (144,208 | ) | $ | (58,406 | ) | ||||
Preferred stock dividends |
(5,367 | ) | (5,367 | ) | (15,926 | ) | (15,926 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from continuing operations attributable to common shares |
(98,867 | ) | (21,233 | ) | (160,134 | ) | (74,332 | ) | ||||||||
Less: Net income (loss) attributable to non-controlling interest |
(306 | ) | 359 | (136 | ) | 601 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from continuing operations attributable to Alere Inc. and Subsidiaries |
(98,561 | ) | (21,592 | ) | (159,998 | ) | (74,933 | ) | ||||||||
Income (loss) from discontinued operations |
7,045 | (3,223 | ) | 2,047 | (8,560 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss available to common stockholders |
$ | (91,516 | ) | $ | (24,815 | ) | $ | (157,951 | ) | $ | (83,493 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: |
||||||||||||||||
Weighted-average common shares outstandingbasic and diluted |
83,115 | 81,735 | 82,719 | 81,417 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net loss per common share: |
||||||||||||||||
Loss from continuing operations attributable to Alere Inc. and Subsidiaries |
$ | (1.19 | ) | $ | (0.26 | ) | $ | (1.93 | ) | $ | (0.92 | ) | ||||
Income (loss) from discontinued operations |
0.09 | (0.04 | ) | 0.02 | (0.11 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net loss per common share attributable to Alere Inc. and Subsidiaries |
$ | (1.10 | ) | $ | (0.30 | ) | $ | (1.91 | ) | $ | (1.03 | ) | ||||
|
|
|
|
|
|
|
|
The following potential dilutive securities were not included in the calculation of diluted net loss per common share for our continuing operations because the inclusion thereof would be antidilutive (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Denominator: |
||||||||||||||||
Options to purchase shares of common stock |
7,687 | 10,239 | 7,687 | 10,239 | ||||||||||||
Warrants |
4 | 4 | 4 | 4 | ||||||||||||
Conversion shares related to 3% convertible senior subordinated notes |
3,411 | 3,411 | 3,411 | 3,411 | ||||||||||||
Conversion shares related to subordinated convertible promissory notes |
27 | 27 | 27 | 27 | ||||||||||||
Conversion shares related to Series B convertible preferred stock |
10,239 | 10,239 | 10,239 | 10,239 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total number of antidilutive potentially issuable shares of common stock excluded from diluted common shares outstanding |
21,368 | 23,920 | 21,368 | 23,920 | ||||||||||||
|
|
|
|
|
|
|
|
8
(7) Stockholders Equity and Non-controlling Interests
(a) Preferred Stock
For each of the three and nine months ended September 30, 2014 and 2013 Series B preferred stock dividends amounted to $5.3 million and $15.9 million, respectively, which reduced earnings available to common stockholders for purposes of calculating net loss per common share for each of the respective periods. As of September 30, 2014, $5.3 million of Series B preferred stock dividends was accrued. As of October 15, 2014, payments have been made covering all dividend periods through September 30, 2014.
The Series B preferred stock dividends for the three and nine months ended September 30, 2014 and 2013 were paid in cash.
(b) Changes in Stockholders Equity and Non-controlling Interests
A summary of the changes in stockholders equity and non-controlling interests comprising total equity for the nine months ended September 30, 2014 and 2013 is provided below (in thousands):
Nine Months Ended September 30, | ||||||||||||||||||||||||
2014 | 2013 | |||||||||||||||||||||||
Total Stockholders Equity |
Non- controlling Interests |
Total Equity |
Total Stockholders Equity |
Non- controlling Interests |
Total Equity |
|||||||||||||||||||
Equity, beginning of period |
$ | 2,077,966 | $ | 4,882 | $ | 2,082,848 | $ | 2,180,422 | $ | 2,282 | $ | 2,182,704 | ||||||||||||
Issuance of common stock under employee compensation plans |
35,593 | | 35,593 | 17,555 | | 17,555 | ||||||||||||||||||
Preferred stock dividends |
(15,970 | ) | | (15,970 | ) | (15,970 | ) | | (15,970 | ) | ||||||||||||||
Stock-based compensation expense |
7,751 | | 7,751 | 14,462 | | 14,462 | ||||||||||||||||||
Excess tax benefits on exercised stock options |
(6,302 | ) | | (6,302 | ) | (1,283 | ) | | (1,283 | ) | ||||||||||||||
Non-controlling interest from acquisition |
| | | | 1,788 | 1,788 | ||||||||||||||||||
Net income (loss) |
(142,025 | ) | (136 | ) | (142,161 | ) | (67,567 | ) | 601 | (66,966 | ) | |||||||||||||
Total other comprehensive loss |
(69,478 | ) | | (69,478 | ) | (42,149 | ) | | (42,149 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Equity, end of period |
$ | 1,887,535 | $ | 4,746 | $ | 1,892,281 | $ | 2,085,470 | $ | 4,671 | $ | 2,090,141 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(8) Business Combinations
Acquisitions are accounted for using the acquisition method and the acquired companies results have been included in the accompanying consolidated financial statements from their respective dates of acquisition. During the three and nine months ended September 30, 2014, we expensed acquisition-related costs of $0.3 million and $0.7 million, respectively, in general and administrative expense. During the three and nine months ended September 30, 2013, we expensed acquisition-related costs of $0.5 million and $1.8 million, respectively, in general and administrative expense.
Our business acquisitions have historically been made at prices above the fair value of the assets acquired and liabilities assumed, resulting in goodwill, based on our expectations of synergies and other benefits of combining the businesses. These synergies and benefits include elimination of redundant facilities, functions and staffing; use of our existing commercial infrastructure to expand sales of the products of the acquired businesses; and use of the commercial infrastructure of the acquired businesses to expand product sales in a cost-efficient manner.
9
Net assets acquired are recorded at their fair value and are subject to adjustment upon finalization of the fair value analysis. The estimated useful lives of the individual categories of intangible assets were based on the nature of the applicable intangible asset and the expected future cash flows to be derived from the intangible asset. Amortization of intangible assets with finite lives is recognized over the shorter of the respective lives of the agreement or the period of time the intangible assets are expected to contribute to future cash flows. We amortize our finite-lived intangible assets based on patterns on which the respective economic benefits are expected to be realized.
Acquisitions in 2013
(i) Epocal
On February 1, 2013, we acquired Epocal, Inc., or Epocal, located in Ottawa, Canada, a provider of technologies that support blood gas and electrolyte testing at the point of care. The aggregate purchase price was approximately $248.5 million, which consisted of $151.4 million in cash, a $22.1 million settlement of a pre-existing arrangement and a contingent consideration obligation with an aggregate acquisition date fair value of $75.0 million. The operating results of Epocal are included in our professional diagnostics reporting unit and business segment. The amount allocated to goodwill from this acquisition is not deductible for tax purposes.
(ii) Other acquisitions in 2013
During the year ended December 31, 2013, we acquired the following businesses for an aggregate purchase price of $57.6 million, which included cash payments totaling $28.2 million, a $17.5 million settlement of a pre-existing arrangement, contingent consideration obligations with an aggregate acquisition date fair value of $1.3 million, deferred purchase price consideration with an acquisition date fair value of $0.8 million and an $8.0 million bargain purchase gain.
| certain assets of PT Mega Medika Mandiri, or Mega Medika, located in South Jakarta, Indonesia, a distributor of infectious disease products to the Indonesian marketplace as well as materials for vaccines to a pharmaceutical customer (Acquired January 2013) |
| Discount Diabetic, LLC, or Discount Diabetic, located in Phoenix, Arizona, a provider of blood glucose monitoring products, including diabetes testing systems and test strips and other products (Acquired April 2013) |
| the Medicare fee-for-service assets of Liberty Medical, or the Liberty business, located in Port St. Lucie, Florida, a leading mail order provider of diabetes testing supplies serving the needs of both Type 1 and Type 2 diabetic patients (Acquired April 2013) |
| 51% share in Cardio Selfcare B.V., subsequently renamed Alere Health Services B.V., or Alere Health Services, located in Ede, the Netherlands, a developer of innovative software for the healthcare industry that develops and licenses software and sells medical devices to enable patients to perform medical self-care, including thrombosis self-care (Acquired May 2013) |
| 74.9% interest in Pantech Proprietary Limited, or Pantech, located in Durban, South Africa, a supplier of rapid diagnostic test kits, including HIV, malaria, syphilis, drugs of abuse, 10 parameter urine sticks, glucometers and glucose sticks (Acquired July 2013) |
| Certain assets of Simplex Healthcare, Inc. and its subsidiaries, or Simplex, located in Tennessee, a provider of home delivery of diabetes-related medical supplies and products (Acquired November 2013) |
The operating results of Mega Medika, Discount Diabetic, the Liberty business, Alere Health Services, Pantech, and Simplex are included in our professional diagnostics reporting unit and business segment.
Our consolidated statement of operations for the three and nine months ended September 30, 2014 included revenue totaling approximately $5.8 million and $41.2 million, respectively, related to these businesses. Goodwill has been recognized in the Mega Medika, Alere Health Services, Pantech, and Simplex acquisitions and amounted to approximately $2.4 million. The goodwill related to the Mega Medika and Simplex acquisitions is deductible for tax purposes, but the goodwill related to the Pantech and Alere Health Services acquisitions is not.
With respect to our acquisition of the Liberty business, the purchase price of the acquisition has been allocated to the net tangible and intangible assets acquired, with the excess of the fair value of assets acquired over the purchase price recorded as a bargain purchase gain. The $8.0 million bargain purchase gain has been recorded in other income (expense), net in our Consolidated Statement of Operations and is not recognized for tax purposes. The bargain purchase gain resulted from our operating cost structure which we believe will allow us to operate this business more cost effectively than the sellers.
10
A summary of the fair values of the net assets acquired for the acquisitions consummated in 2013 is as follows (in thousands):
Epocal | Other | Total | ||||||||||
Current assets(1) |
$ | 12,535 | $ | 13,623 | $ | 26,158 | ||||||
Property, plant and equipment |
1,267 | 1,731 | 2,998 | |||||||||
Goodwill |
100,419 | 2,447 | 102,866 | |||||||||
Intangible assets |
164,400 | 51,180 | 215,580 | |||||||||
Other non-current assets |
18,158 | 29 | 18,187 | |||||||||
|
|
|
|
|
|
|||||||
Total assets acquired |
296,779 | 69,010 | 365,789 | |||||||||
|
|
|
|
|
|
|||||||
Current liabilities |
2,701 | 5,398 | 8,099 | |||||||||
Non-current liabilities |
45,542 | 6,062 | 51,604 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities assumed |
48,243 | 11,460 | 59,703 | |||||||||
|
|
|
|
|
|
|||||||
Net assets acquired |
248,536 | 57,550 | 306,086 | |||||||||
Less: |
||||||||||||
Contingent consideration |
75,000 | 1,264 | 76,264 | |||||||||
Settlement of pre-existing arrangements |
22,088 | 17,500 | 39,588 | |||||||||
Non-controlling interest |
| 1,774 | 1,774 | |||||||||
Bargain purchase gain |
| 8,023 | 8,023 | |||||||||
Deferred purchase price consideration |
| 768 | 768 | |||||||||
|
|
|
|
|
|
|||||||
Cash paid |
$ | 151,448 | $ | 28,221 | $ | 179,669 | ||||||
|
|
|
|
|
|
(1) | Includes approximately $3.3 million of acquired cash. |
The following are the intangible assets acquired in 2013 and their respective fair values and weighted-average useful lives (dollars in thousands):
Epocal | Other | Total | Weighted- average Useful Life |
|||||||||||||
Core technology and patents |
$ | 119,700 | $ | | $ | 119,700 | 20.0 years | |||||||||
Software |
| 2,154 | 2,154 | 5.7 years | ||||||||||||
Trademarks and trade names |
20,500 | 80 | 20,580 | 19.1 years | ||||||||||||
License agreements |
| 620 | 620 | 1.5 years | ||||||||||||
Customer relationships |
| 42,510 | 42,510 | 11.5 years | ||||||||||||
Other |
| 5,816 | 5,816 | 3.0 years | ||||||||||||
In-process research and development |
24,200 | | 24,200 | N/A | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total intangible assets |
$ | 164,400 | $ | 51,180 | $ | 215,580 | ||||||||||
|
|
|
|
|
|
(9) Restructuring Plans
The following table sets forth aggregate restructuring charges recorded in our Consolidated Statements of Operations for the three and nine months ended September 30, 2014 and 2013 (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
Statement of Operations Caption |
2014 | 2013 | 2014 | 2013 | ||||||||||||
Cost of net revenue |
$ | 5,654 | $ | 3,556 | $ | 6,821 | $ | 4,908 | ||||||||
Research and development |
5,457 | 1,100 | 8,488 | 1,745 | ||||||||||||
Sales and marketing |
1,019 | 218 | 7,427 | 1,476 | ||||||||||||
General and administrative |
5,597 | 2,820 | 18,036 | 11,501 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
17,727 | 7,694 | 40,772 | 19,630 | ||||||||||||
Interest expense, including amortization of original issue discounts and deferred financing costs |
142 | 111 | 375 | 228 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total charges |
$ | 17,869 | $ | 7,805 | $ | 41,147 | $ | 19,858 | ||||||||
|
|
|
|
|
|
|
|
11
(a) 2014 Restructuring Plans
In 2014, management developed world-wide cost reduction efforts to reduce costs and improve operational efficiencies within our professional diagnostics, health information solutions and corporate and other business segments, primarily impacting our U.S. sales force, our global information technology group, our global research and development group and certain businesses in Europe and Asia. The following table summarizes the restructuring activities related to our 2014 restructuring plans for the three and nine months ended September 30, 2014 (in thousands):
Three Months Ended September 30, 2014 | ||||||||||||||||
Professional Diagnostics |
Health Information Solutions |
Corporate and Other |
Total | |||||||||||||
Severance-related costs |
$ | 5,833 | $ | 225 | $ | 199 | $ | 6,257 | ||||||||
Facility and transition costs |
1,713 | | 2,979 | 4,692 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash charges |
7,546 | 225 | 3,178 | 10,949 | ||||||||||||
Fixed asset and inventory impairments |
6,322 | 314 | | 6,636 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total charges |
$ | 13,868 | $ | 539 | $ | 3,178 | $ | 17,585 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Nine Months Ended September 30, 2014 | ||||||||||||||||
Professional Diagnostics |
Health Information Solutions |
Corporate and Other |
Total | |||||||||||||
Severance-related costs |
$ | 17,748 | $ | 1,150 | $ | 2,399 | $ | 21,297 | ||||||||
Facility and transition costs |
1,894 | | 4,929 | 6,823 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash charges |
19,642 | 1,150 | 7,328 | 28,120 | ||||||||||||
Fixed asset and inventory impairments |
8,402 | 314 | | 8,716 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total charges |
$ | 28,044 | $ | 1,464 | $ | 7,328 | $ | 36,836 | ||||||||
|
|
|
|
|
|
|
|
We anticipate incurring approximately $5.2 million and $6.0 million in additional costs under our 2014 restructuring plans related to our professional diagnostics and corporate and other business segments, respectively, primarily in the U.S. and Europe. We do not anticipate incurring additional costs under our existing 2014 restructuring plan relating to our health information solutions segment. We may develop additional plans over the remainder of 2014. As of September 30, 2014, $8.4 million in severance and transition costs arising under our 2014 restructuring plans remain unpaid.
(b) 2013 Restructuring Plans
In 2013, management developed cost reduction efforts within our professional diagnostics business segment, impacting businesses in our U.S., Europe and Asia Pacific regions. Additionally, management took steps to improve efficiencies within our health information solutions business segment, including winding down a small portion of this business, which resulted in charges associated with the impairment of related fixed and intangible assets. The following tables summarize the restructuring activities in our professional diagnostics and health information solutions business segments related to our 2013 restructuring plans for the three and nine months ended September 30, 2014 and 2013 and since inception (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
Since Inception |
||||||||||||||||||
Professional Diagnostics |
2014 | 2013 | 2014 | 2013 | ||||||||||||||||
Severance-related costs |
$ | 55 | $ | 3,876 | $ | 893 | $ | 5,960 | $ | 8,019 | ||||||||||
Facility and transition costs |
96 | 1,107 | 312 | 1,457 | 2,893 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash charges |
151 | 4,983 | 1,205 | 7,417 | 10,912 | |||||||||||||||
Fixed asset and inventory impairments |
| 470 | | 470 | 743 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total charges |
$ | 151 | $ | 5,453 | $ | 1,205 | $ | 7,887 | $ | 11,655 | ||||||||||
|
|
|
|
|
|
|
|
|
|
12
Three Months Ended September 30, |
Nine Months Ended September 30, |
Since Inception |
||||||||||||||||||
Health Information Solutions |
2014 | 2013 | 2014 | 2013 | ||||||||||||||||
Severance-related costs |
$ | | $ | 1,340 | $ | 89 | $ | 1,398 | $ | 3,356 | ||||||||||
Facility and transition costs |
85 | 327 | 3,120 | 568 | 6,075 | |||||||||||||||
Other exit costs |
95 | 2 | 180 | 2 | 197 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash charges |
180 | 1,669 | 3,389 | 1,968 | 9,628 | |||||||||||||||
Fixed asset and inventory impairments |
| | | 170 | 1,089 | |||||||||||||||
Intangible asset impairments |
| | | 2,596 | 2,596 | |||||||||||||||
Other non-cash recoveries |
| (20 | ) | (854 | ) | (20 | ) | (1,757 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total charges |
$ | 180 | $ | 1,649 | $ | 2,535 | $ | 4,714 | $ | 11,556 | ||||||||||
|
|
|
|
|
|
|
|
|
|
We anticipate incurring approximately $0.7 million in additional costs under our 2013 restructuring plans related to our professional diagnostics business segment in the United States. We do not anticipate incurring significant additional costs under our 2013 restructuring plans related to our health information solutions segment. As of September 30, 2014, $4.5 million in severance and facility costs arising under our 2013 restructuring plans remain unpaid.
(c) Restructuring Plans Prior to 2013
The following table summarizes the restructuring activities related to our active 2012, 2011, 2010 and 2008 restructuring plans for the three and nine months ended September 30, 2014 and 2013 and since inception (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
Since Inception |
||||||||||||||||||
Professional Diagnostics |
2014 | 2013 | 2014 | 2013 | ||||||||||||||||
Severance-related costs (recoveries) |
$ | | $ | (568 | ) | $ | 98 | $ | (284 | ) | $ | 24,290 | ||||||||
Facility and transition costs |
106 | 112 | 225 | 524 | 8,987 | |||||||||||||||
Other exit costs |
10 | 14 | 33 | 45 | 789 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash charges (recoveries) |
116 | (442 | ) | 356 | 285 | 34,066 | ||||||||||||||
Fixed asset and inventory impairments |
| 350 | | 350 | 6,922 | |||||||||||||||
Intangible asset impairments |
| 686 | | 686 | 686 | |||||||||||||||
Other non-cash charges |
| | | | 64 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total charges |
$ | 116 | $ | 594 | $ | 356 | $ | 1,321 | $ | 41,738 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
Since Inception |
||||||||||||||||||
Health Information Solutions |
2014 | 2013 | 2014 | 2013 | ||||||||||||||||
Severance-related costs |
$ | | $ | 14 | $ | | $ | 2,362 | $ | 12,308 | ||||||||||
Facility and transition costs (recoveries) |
(200 | ) | | 53 | 4,271 | 13,568 | ||||||||||||||
Other exit costs |
37 | 95 | 162 | 181 | 925 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash charges (recoveries) |
(163 | ) | 109 | 215 | 6,814 | 26,801 | ||||||||||||||
Fixed asset and inventory impairments |
| | | 75 | 3,878 | |||||||||||||||
Intangible asset impairments |
| | | | 5,923 | |||||||||||||||
Other non-cash recoveries |
| | | (953 | ) | (223 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total charges (recoveries) |
$ | (163 | ) | $ | 109 | $ | 215 | $ | 5,936 | $ | 36,379 | |||||||||
|
|
|
|
|
|
|
|
|
|
As of September 30, 2014, $3.1 million in cash charges remain unpaid, primarily related to facility lease obligations, which are anticipated to continue through 2020.
13
(d) Restructuring Reserves
The following table summarizes our restructuring reserves related to the plans described above, of which $10.9 million is included in accrued expenses and other current liabilities and $5.1 million is included in other long-term liabilities on our accompanying Consolidated Balance Sheets (in thousands):
Severance- related Costs |
Facility and Transition Costs |
Other Exit Costs |
Total | |||||||||||||
Balance, December 31, 2013 |
$ | 2,708 | $ | 7,830 | $ | 609 | $ | 11,147 | ||||||||
Cash charges |
22,377 | 10,533 | 375 | 33,285 | ||||||||||||
Payments |
(20,508 | ) | (7,152 | ) | (288 | ) | (27,948 | ) | ||||||||
Currency adjustments |
(402 | ) | (52 | ) | (10 | ) | (464 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, September 30, 2014 |
$ | 4,175 | $ | 11,159 | $ | 686 | $ | 16,020 | ||||||||
|
|
|
|
|
|
|
|
(10) Long-term Debt
We had the following long-term debt balances outstanding (in thousands):
September 30, 2014 | December 31, 2013 | |||||||
A term loans(1) (2) |
$ | 797,500 | $ | 832,188 | ||||
B term loans(1) (3) |
1,334,165 | 1,344,238 | ||||||
Revolving line of credit(1) |
170,000 | 170,000 | ||||||
7.25% Senior notes |
450,000 | 450,000 | ||||||
6.5% Senior subordinated notes |
425,000 | 425,000 | ||||||
8.625% Senior subordinated notes |
400,000 | 400,000 | ||||||
3% Convertible senior subordinated notes |
150,000 | 150,000 | ||||||
Other lines of credit |
728 | 355 | ||||||
Other |
44,263 | 50,119 | ||||||
|
|
|
|
|||||
3,771,656 | 3,821,900 | |||||||
Less: Short-term debt and current portion |
(88,042 | ) | (49,112 | ) | ||||
|
|
|
|
|||||
$ | 3,683,614 | $ | 3,772,788 | |||||
|
|
|
|
(1) | Incurred under our secured credit facility. |
(2) | Includes A term loans and Delayed Draw term loans under our secured credit facility. |
(3) | Includes term loans previously referred to as Incremental B-1 term loans and Incremental B-2 term loans under our secured credit facility, which term loans have been converted into and consolidated with the B term loans under our secured credit facility. |
14
In connection with our significant long-term debt issuances, we recorded interest expense, including amortization and write-offs of deferred financing costs and original issue discounts, in our Consolidated Statements of Operations for the three-month and nine-month periods ended September 30, 2014 and 2013, respectively, as follows (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Secured credit facility (1) |
$ | 24,985 | $ | 25,809 | $ | 74,606 | $ | 78,741 | ||||||||
7.25% Senior notes |
8,525 | 8,535 | 25,574 | 25,371 | ||||||||||||
7.875% Senior notes (2) |
| | | 137 | ||||||||||||
6.5% Senior subordinated notes |
7,180 | 7,172 | 21,534 | 10,185 | ||||||||||||
9% Senior subordinated notes (3) |
| | | 54,043 | ||||||||||||
8.625% Senior subordinated notes |
9,271 | 9,273 | 27,819 | 27,820 | ||||||||||||
3% Senior subordinated convertible notes |
1,246 | 1,246 | 3,738 | 3,738 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 51,207 | $ | 52,035 | $ | 153,271 | $ | 200,035 | |||||||||
|
|
|
|
|
|
|
|
(1) | Includes A term loans, including the Delayed-Draw term loans; B term loans, including the term loans previously referred to as Incremental B-1 term loans and Incremental B-2 term loans, which term loans have been converted into and consolidated with the B term loans; and revolving line of credit loans. For the three-month and nine-month periods ended September 30, 2014, the amounts include $0.4 million and $1.1 million, respectively, related to the amortization of fees paid for certain debt modifications. For the three-month and nine-month periods ended September 30, 2013, the amount includes $0.4 million and $2.2 million, respectively, related to the amortization of fees paid for certain debt modifications. |
(2) | For the nine months ended September 30, 2013, this amount includes an approximate $0.1 million loss recorded in connection with the repurchase of our 7.875% senior notes. |
(3) | An approximate $35.6 million loss in connection with the repurchase of our 9% senior subordinated notes has been included in the nine-month period ended September 30, 2013. Included in the $35.6 million is $19.0 million related to tender offer consideration and call premium which has been classified within cash flows from financing activities in our Consolidated Statement of Cash Flows. |
(11) Fair Value Measurements
We apply fair value measurement accounting to value our financial assets and liabilities. Fair value measurement accounting provides a framework for measuring fair value under U.S. GAAP and requires expanded disclosures regarding fair value measurements. Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. A fair value hierarchy requires an entity to maximize the use of observable inputs, where available, and minimize the use of unobservable inputs when measuring fair value.
Described below are the three levels of inputs that may be used to measure fair value:
Level 1Quoted prices in active markets for identical assets or liabilities.
Level 2Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
15
The following tables present information about our assets and liabilities that are measured at fair value on a recurring basis as of September 30, 2014 and December 31, 2013, and indicates the fair value hierarchy of the valuation techniques we utilized to determine such fair value (in thousands):
Description |
September 30, 2014 | Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Unobservable Inputs (Level 3) |
||||||||||||
Assets: |
||||||||||||||||
Marketable securities |
$ | 794 | $ | 794 | $ | | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 794 | $ | 794 | $ | | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities: |
||||||||||||||||
Contingent consideration obligations (1) |
$ | 155,000 | $ | | $ | | $ | 155,000 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities |
$ | 155,000 | $ | | $ | | $ | 155,000 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Description |
December 31, 2013 | Quoted Prices in Active Markets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Unobservable Inputs (Level 3) |
||||||||||||
Assets: |
||||||||||||||||
Marketable securities |
$ | 858 | $ | 858 | $ | | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 858 | $ | 858 | $ | | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities: |
||||||||||||||||
Contingent consideration obligations (1) |
$ | 213,969 | $ | | $ | | $ | 213,969 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities |
$ | 213,969 | $ | | $ | | $ | 213,969 | ||||||||
|
|
|
|
|
|
|
|
(1) | We determine the fair value of the contingent consideration obligations based on a probability-weighted approach derived from earn-out criteria estimates and a probability assessment with respect to the likelihood of achieving the various earn-out criteria. The measurement is based upon significant inputs not observable in the market. Significant increases or decreases in any of these inputs could result in a significantly higher or lower fair value measurement. Changes in the fair value of these contingent consideration obligations are recorded as income or expense within operating income in our Consolidated Statements of Operations. See Note 16 for additional information on the valuation of our contingent consideration obligations. |
Changes in the fair value of our Level 3 contingent consideration obligations during the nine months ended September 30, 2014 were as follows (in thousands):
Fair value of contingent consideration obligations, January 1, 2014 |
$ | 213,969 | ||
Payments |
(49,573 | ) | ||
Present value accretion and adjustments |
17,042 | |||
Reversal of Method Factory Inc., now known as Alere Accountable Care Solutions, LLC (ACS) obligation(1) |
(26,321 | ) | ||
Foreign currency adjustments |
(117 | ) | ||
|
|
|||
Fair value of contingent consideration obligations, September 30, 2014 |
$ | 155,000 | ||
|
|
(1) | ACS was divested in October 2014 and, in connection with this transaction, the contingent consideration obligation was terminated. See Note 20. |
At September 30, 2014 and December 31, 2013, the carrying amounts of cash and cash equivalents, restricted cash, receivables, accounts payable and other current liabilities approximated their estimated fair values.
The carrying amount and estimated fair value of our long-term debt were both $3.8 billion at September 30, 2014. The carrying amount and estimated fair value of our long-term debt were $3.8 billion and $3.9 billion, respectively, at December 31, 2013. The estimated fair value of our long-term debt was determined using market sources that were derived from available market information (Level 2 in the fair value hierarchy) and may not be representative of actual values that could have been or will be realized in the future.
16
(12) Defined Benefit Pension Plan
Our subsidiary in England, Unipath Ltd., has a defined benefit pension plan established for certain of its employees. The net periodic benefit costs are as follows (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Service cost |
$ | | $ | | $ | | $ | | ||||||||
Interest cost |
202 | 182 | 604 | 543 | ||||||||||||
Expected return on plan assets |
(191 | ) | (156 | ) | (571 | ) | (465 | ) | ||||||||
Amortization of prior service costs |
111 | 103 | 333 | 308 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net periodic benefit cost |
$ | 122 | $ | 129 | $ | 366 | $ | 386 | ||||||||
|
|
|
|
|
|
|
|
(13) Financial Information by Segment
Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and in assessing performance. Our chief operating decision-making group is composed of the chief executive officer and members of senior management. Our reportable operating segments are professional diagnostics, health information solutions, consumer diagnostics and corporate and other. Our operating results include license and royalty revenue which are allocated to professional diagnostics and consumer diagnostics on the basis of the original license or royalty agreement. We evaluate performance of our operating segments based on revenue and operating income (loss). Segment information for the three and nine months ended September 30, 2014 and 2013 and as of September 30, 2014 and December 31, 2013 is as follows (in thousands):
17
Professional Diagnostics |
Health Information Solutions |
Consumer Diagnostics |
Corporate and Other |
Total | ||||||||||||||||
Three Months Ended September 30, 2014: |
||||||||||||||||||||
Net revenue |
$ | 585,941 | $ | 123,856 | $ | 26,449 | $ | | $ | 736,246 | ||||||||||
Operating income (loss) |
$ | 56,498 | $ | 9,824 | $ | 3,742 | $ | (32,452 | ) | $ | 37,612 | |||||||||
Depreciation and amortization |
$ | 75,625 | $ | 17,529 | $ | 841 | $ | 1,917 | $ | 95,912 | ||||||||||
Restructuring charge |
$ | 14,124 | $ | 425 | $ | | $ | 3,178 | $ | 17,727 | ||||||||||
Stock-based compensation |
$ | | $ | | $ | | $ | 3,169 | $ | 3,169 | ||||||||||
Three Months Ended September 30, 2013: |
||||||||||||||||||||
Net revenue |
$ | 590,801 | $ | 133,671 | $ | 28,848 | $ | | $ | 753,320 | ||||||||||
Operating income (loss) |
$ | 53,189 | $ | (1,918 | ) | $ | 3,347 | $ | (29,034 | ) | $ | 25,584 | ||||||||
Depreciation and amortization |
$ | 88,835 | $ | 21,586 | $ | 1,063 | $ | 287 | $ | 111,771 | ||||||||||
Non-cash charge associated with acquired inventory |
$ | 708 | $ | | $ | | $ | | $ | 708 | ||||||||||
Restructuring charge |
$ | 6,033 | $ | 1,661 | $ | | $ | | $ | 7,694 | ||||||||||
Stock-based compensation |
$ | | $ | | $ | | $ | 5,662 | $ | 5,662 | ||||||||||
Loss on disposition |
$ | 5,885 | $ | | $ | | $ | | $ | 5,885 | ||||||||||
Nine Months Ended September 30, 2014: |
||||||||||||||||||||
Net revenue |
$ | 1,735,856 | $ | 372,352 | $ | 81,616 | $ | | $ | 2,189,824 | ||||||||||
Operating income (loss) |
$ | 119,339 | $ | 6,814 | $ | 10,618 | $ | (74,022 | ) | $ | 62,749 | |||||||||
Depreciation and amortization |
$ | 230,219 | $ | 54,472 | $ | 2,604 | $ | 3,461 | $ | 290,756 | ||||||||||
Restructuring charge |
$ | 29,572 | $ | 3,872 | $ | | $ | 7,328 | $ | 40,772 | ||||||||||
Stock-based compensation |
$ | | $ | | $ | | $ | 7,751 | $ | 7,751 | ||||||||||
Loss on disposition |
$ | 638 | $ | | $ | | $ | | $ | 638 | ||||||||||
Nine Months Ended September 30, 2013: |
||||||||||||||||||||
Net revenue |
$ | 1,777,055 | $ | 401,432 | $ | 76,846 | $ | | $ | 2,255,333 | ||||||||||
Operating income (loss) |
$ | 185,925 | $ | (18,832 | ) | $ | 9,031 | $ | (66,909 | ) | $ | 109,215 | ||||||||
Depreciation and amortization |
$ | 258,485 | $ | 63,005 | $ | 3,296 | $ | 846 | $ | 325,632 | ||||||||||
Non-cash charge associated with acquired inventory |
$ | 1,880 | $ | | $ | | $ | | $ | 1,880 | ||||||||||
Restructuring charge |
$ | 9,162 | $ | 10,468 | $ | | $ | | $ | 19,630 | ||||||||||
Stock-based compensation |
$ | | $ | | $ | | $ | 14,462 | $ | 14,462 | ||||||||||
Loss on disposition |
$ | 5,885 | $ | | $ | | $ | | $ | 5,885 | ||||||||||
Assets: |
||||||||||||||||||||
As of September 30, 2014 |
$ | 6,016,347 | $ | 486,937 | $ | 215,802 | $ | 89,535 | $ | 6,808,621 | ||||||||||
As of December 31, 2013 |
$ | 5,744,734 | $ | 504,645 | $ | 197,458 | $ | 613,977 | $ | 7,060,814 |
18
The following tables summarize our net revenue from the professional diagnostics and health information solutions reporting segments by groups of similar products and services for the three and nine months ended September 30, 2014 and 2013 (in thousands):
Professional Diagnostics Segment |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Infectious disease |
$ | 177,339 | $ | 172,739 | $ | 507,010 | $ | 520,289 | ||||||||
Toxicology |
161,940 | 166,536 | 478,514 | 481,469 | ||||||||||||
Cardiology |
108,501 | 116,281 | 331,917 | 349,650 | ||||||||||||
Diabetes |
49,477 | 53,150 | 151,425 | 178,138 | ||||||||||||
Other |
84,501 | 78,607 | 252,303 | 235,992 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Professional diagnostics net product sales and services revenue |
581,758 | 587,313 | 1,721,169 | 1,765,538 | ||||||||||||
License and royalty revenue |
4,183 | 3,488 | 14,687 | 11,517 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Professional diagnostics net revenue |
$ | 585,941 | $ | 590,801 | $ | 1,735,856 | $ | 1,777,055 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Health Information Solutions Segment |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Condition and case management |
$ | 48,356 | $ | 55,992 | $ | 145,215 | $ | 161,475 | ||||||||
Wellness |
21,546 | 22,223 | 70,030 | 75,753 | ||||||||||||
Womens and childrens health |
23,769 | 28,431 | 70,308 | 86,767 | ||||||||||||
Patient self-testing services |
30,185 | 27,025 | 86,799 | 77,437 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Health information solutions net revenue |
$ | 123,856 | $ | 133,671 | $ | 372,352 | $ | 401,432 | ||||||||
|
|
|
|
|
|
|
|
(14) Related Party Transactions
(a) Divestiture of ACS Companies
On October 10, 2014, we completed the sale of our ACS subsidiary to ACS Acquisition, LLC (the Purchaser), pursuant to the terms of a Membership Interest Purchase Agreement with the Purchaser and Sumit Nagpal. In connection with the sale of ACS, we also agreed to sell our subsidiary Wellogic ME FZ LLC (Wellogic, together with ACS, the ACS Companies) to the Purchaser, subject to the satisfaction of routine requirements of Dubai law relating to the transfer of equity. See Note 20.
Mr. Nagpal is a director of Wellogic and served as the chief executive officer and a director of ACS until his resignation on September 2, 2014. Mr. Nagpal was also the owner of Method Factory, Inc., the company that sold to Alere in 2011 the business and assets of ACS, and Wellogic prior to its sale to Alere in 2012.
(b) SPD Joint Venture
In May 2007, we completed the formation of Swiss Precision Diagnostics GmbH, or SPD, our 50/50 joint venture with Procter & Gamble, or P&G, for the development, manufacturing, marketing and sale of existing and to-be-developed consumer diagnostic products, outside the cardiology, diabetes and oral care fields. Upon completion of the arrangement to form the joint venture, we ceased to consolidate the operating results of our consumer diagnostic products business related to the joint venture and instead account for our 50% interest in the results of the joint venture under the equity method of accounting.
We had a net payable to SPD of $4.1 million as of September 30, 2014 and a net receivable from SPD of $2.1 million as of December 31, 2013. Included in the $4.1 million payable balance as of September 30, 2014 is a receivable of approximately $1.6 million for costs incurred in connection with our 2008 SPD-related restructuring plans. Included in the $2.1 million receivable balance as of December 31, 2013 is approximately $1.8 million of costs incurred in connection with our 2008 SPD-related restructuring plans. We have also recorded a long-term receivable totaling approximately $11.4 million and $13.2 million as of September 30, 2014 and December 31, 2013, respectively, related to the 2008 SPD-related restructuring plans. Additionally, customer receivables associated with revenue earned after the formation of the joint venture was completed have been classified as other receivables within prepaid and other current assets on our Consolidated Balance Sheets in the amount of $9.1 million and $12.4 million as of September 30, 2014 and December 31, 2013, respectively. In connection with the joint venture arrangement, the joint venture bears the collection risk associated with these receivables. Sales to the joint venture under our manufacturing agreement totaled $19.6 million and $60.8 million during the three and nine months ended September 30, 2014, respectively, and $21.2 million and $56.5 million during the three and nine months ended September 30, 2013, respectively. Additionally, services revenue generated pursuant to the long-term services agreement with the joint venture totaled $0.3 million and $1.0 million during the three and nine months ended September 30, 2014, respectively, and $0.3 million and $0.9 million during the three and nine months ended September 30, 2013, respectively. Sales under our manufacturing agreement and long-term services agreement are included in net product sales and services revenue, respectively, in our Consolidated Statements of Operations.
19
Under the terms of our product supply agreement, SPD purchases products from our manufacturing facilities in China. SPD in turn sells a portion of those tests back to us for final assembly and packaging. Once packaged, a portion of the tests are sold to P&G for distribution to third-party customers in North America. As a result of these related transactions, we have recorded $9.1 million and $9.4 million of trade receivables which are included in accounts receivable on our Consolidated Balance Sheets as of September 30, 2014 and December 31, 2013, respectively, and $25.8 million and $18.8 million of trade accounts payable which are included in accounts payable on our Consolidated Balance Sheets as of September 30, 2014 and December 31, 2013, respectively. During the nine months ended September 30, 2013, we received $10.8 million in cash from SPD as a return of capital.
The following table summarizes our related party balances with SPD within our Consolidated Balance Sheets (in thousands):
Balance Sheet Caption |
September 30, 2014 | December 31, 2013 | ||||||
Accounts receivable, net of allowances |
$ | 9,119 | $ | 11,510 | ||||
Prepaid expenses and other current assets |
$ | 9,133 | $ | 12,417 | ||||
Deferred financing costs, net, and other non-current assets |
$ | 11,369 | $ | 13,249 | ||||
Accounts payable |
$ | 29,841 | $ | 18,811 |
(c) Entrustment Loan Arrangement with SPD Shanghai
Alere (Shanghai) Diagnostics Co., Ltd., or Alere Shanghai, and SPD Trading (Shanghai) Co., Ltd., or SPD Shanghai, entered into an entrustment loan arrangement for a maximum of CNY 23 million (approximately $3.7 million at September 30, 2014), in order to finance the latters short-term working capital needs, with the Royal Bank of Scotland (China) Co., Ltd. Shanghai Branch, or RBS. The agreement governs the setting up of an Entrustment Loan Account with RBS, into which Alere Shanghai deposits certain monies. This restricted cash account provides a guarantee to RBS of amounts borrowed from RBS by SPD Shanghai. The Alere Shanghai RBS account is recorded as restricted cash on Alere Shanghais balance sheet and amounted to $1.7 million at September 30, 2014.
(15) Other Arrangements
On February 19, 2013, we entered into an agreement with the Bill and Melinda Gates Foundation, or the Gates Foundation, whereby we were awarded a grant by the Gates Foundation in the amount of $21.6 million to support the development and commercialization of a validated, low-cost, nucleic-acid assay for clinical Tuberculosis, or TB, detection and drug-resistance test cartridges and adaptation of an analyzer platform capable of operation in rudimentary laboratories in low-resource settings. In connection with this agreement, we also entered into a loan agreement with the Gates Foundation, or the Gates Loan Agreement, which provides for the making of subordinated term loans by the Gates Foundation to us from time to time, subject to the achievement of certain milestones, in an aggregate principal amount of up to $20.6 million. Funding under the Gates Loan Agreement will be used in connection with the purchase of equipment for an automated high-throughput manufacturing line and other uses as necessary for the manufacture of the TB and HIV-related products. All loans under the Gates Loan Agreement are evidenced by promissory notes that we have executed and delivered to the Gates Foundation, bear interest at the rate of 3% per annum and, except to the extent earlier repaid by us, mature and are required to be repaid in full on December 31, 2019. As of September 30, 2014, we had borrowed no amounts under the Gates Loan Agreement. As of September 30, 2014, we had received approximately $11.6 million in grant-related funding from the Gates Foundation, which was recorded as restricted cash and deferred grant funding. The deferred grant funding is classified within accrued expenses and other current liabilities on our Consolidated Balance Sheet. As qualified expenditures are incurred under the terms of the grant, we use the deferred funding to recognize a reduction of our related qualified research and development expenditures. For the three and nine months ended September 30, 2014, we incurred $2.5 million and $7.0 million, respectively, and for the three and nine months ended September 30, 2013, we incurred $1.9 million and $4.3 million, respectively, of qualified expenditures, for which we reduced our deferred grant funding balance and recorded an offset to our research and development expenses.
(16) Material Contingencies
Acquisition-related Contingent Consideration Obligations
We have contractual contingent purchase price consideration obligations related to certain of our acquisitions. We determine the acquisition date fair value of the contingent consideration obligations based on a probability-weighted approach derived from the overall likelihood of achieving certain performance targets, including product development milestones or financial metrics. The fair value measurement is based on significant inputs not observable in the market and thus represents a Level 3 measurement, as defined in fair value measurement accounting. The resultant probability-weighted earn-out payments are discounted using a discount rate based upon the weighted-average cost of capital. At each reporting date, we revalue the contingent consideration obligations to the reporting date fair values and record increases and decreases in the fair values as income or expense in our Consolidated Statements of Operations.
20
Increases or decreases in the fair values of the contingent consideration obligations may result from changes in discount periods and rates, changes in the timing and amount of earn-out criteria and changes in probability assumptions with respect to the likelihood of achieving the various earn-out criteria.
The following table summarizes our contractual contingent purchase price consideration obligations related to certain of our acquisitions, as follows (in thousands):
Acquisition |
Acquisition Date | Acquisition Date Fair Value |
Maximum Remaining Earn-out Potential as of September 30, 2014 |
Remaining Earn-out Period as of September 30, 2014 |
Estimated Fair Value as of September 30, 2014 |
Estimated Fair Value as of December 31, 2013 |
Payments Made During 2014 |
|||||||||||||||||||
TwistDx, Inc.(1) |
March 11, 2010 | $ | 35,600 | $ | 108,777 | 2014 2025(10) | $ | 39,900 | $ | 45,502 | $ | 15,250 | ||||||||||||||
Ionian Technologies, Inc.(2) |
July 12, 2010 | $ | 24,500 | $ | 50,000 | 2014 2015 | 24,700 | 29,000 | 7,500 | |||||||||||||||||
Laboratory Data Systems, Inc.(3) |
August 29, 2011 | $ | 13,000 | $ | | | | 7,400 | 7,500 | |||||||||||||||||
Forensics Limited (ROAR)(4) |
September 22, 2011 | $ | 5,463 | $ | 12,600 | 2014 | 3,492 | 2,484 | | |||||||||||||||||
ACS(5) |
December 9, 2011 | $ | 18,900 | $ | | (11) | | | 26,900 | 579 | ||||||||||||||||
MedApps(6) |
July 2, 2012 | $ | 13,100 | $ | 8,600 | 2014 | 6,500 | 8,200 | 5,000 | |||||||||||||||||
Amedica Biotech, Inc.(7) |
July 3, 2012 | $ | 8,900 | $ | | | | 7,500 | 8,055 | |||||||||||||||||
DiagnosisOne, Inc.(8) |
July 31, 2012 | $ | 22,300 | $ | 30,000 | 2014 2017 | 20,400 | 26,600 | 3,000 | |||||||||||||||||
Epocal (9) |
February 1, 2013 | $ | 75,000 | $ | 65,500 | 2014 2018 | 47,100 | 47,200 | | |||||||||||||||||
Other |
Various | $ | 58,877 | $ | 20,129 | 2014 2016 | 12,908 | 13,183 | 2,689 | |||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
$ | 155,000 | $ | 213,969 | $ | 49,573 | |||||||||||||||||||||
|
|
|
|
|
|
(1) | The terms of the acquisition agreement require us to pay an earn-out upon successfully meeting certain revenue and product development targets through 2025. |
(2) | The terms of the acquisition agreement require us to pay earn-outs upon successfully meeting multiple product development milestones during the five years following the acquisition. |
(3) | The terms of the acquisition agreement require us to pay an earn-out upon successfully meeting certain revenue and operating income targets during each of the twelve-month periods ending June 30, 2012 and 2013. |
(4) | The terms of the acquisition agreement require us to pay an earn-out upon successfully meeting certain EBITDA targets during 2012 through 2014. |
(5) | The terms of the acquisition agreement require us to pay an earn-out upon successfully meeting certain operational and profit targets during 2012 through 2019. See also (11). |
(6) | The terms of the acquisition agreement require us to make earn-out payments upon achievement of certain technological and product development milestones through December 31, 2014. |
(7) | The terms of the acquisition agreement require us to make earn-out payments upon successfully meeting certain financial targets during each of the calendar years 2012 and 2013. |
(8) | The terms of the acquisition agreement require us to pay earn-outs upon successfully meeting certain financial targets within five years of the acquisition date. |
(9) | The terms of the acquisition agreement require us to pay earn-outs and management incentive payments upon successfully meeting certain product development and United States Food and Drug Administration regulatory approval milestones from the date of acquisition through December 31, 2018. |
(10) | The maximum earn-out period ends on the fifteenth anniversary of the acquisition date. |
(11) | The earn-out was comprised of three components, of which two components had an aggregate maximum remaining earn-out potential of $49.4 million. There was no dollar cap on the third earn-out component, however, the earn-out potential is limited to the remaining earn-out period. ACS was divested in October 2014 and these earn-outs were terminated in connection with the divestiture transaction. See Note 20. |
(17) Recent Accounting Pronouncements
From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board, or FASB, or other standard setting bodies that we adopt as of the specified effective date. Unless otherwise discussed, we believe that the impact of recently issued standards that are not yet effective will not have a material impact on our financial position, results of operations, comprehensive income or cash flows upon adoption.
Recent Accounting Pronouncements
In August 2014, the FASB issued Accounting Standards Update, or ASU, No. 2014-15, Presentation of Financial Statements -Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entitys Ability to Continue as a Going Concern, or ASU 2014-15. ASU 2014-15 is intended to define managements responsibility to evaluate whether there is substantial doubt about an organizations ability to continue as a going concern and to provide related footnote disclosures. ASU 2014-15 is effective for fiscal years ending after December 15, 2016, and for interim periods within fiscal years beginning after December 15, 2016. Early adoption is permitted. We are currently evaluating the potential impacts of the new standard on our consolidated financial statements.
In June 2014, the FASB issued Accounting Standards Update, or ASU, No. 2014-12, Compensation Stock Compensation (Topic 718) - Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be
21
Achieved after the Requisite Service Period, or ASU 2014-12. ASU 2014-12 requires that a performance target which affects vesting and which could be achieved after the requisite service period be treated as a performance condition. ASU 2014-12 is effective for fiscal years beginning after December 15, 2015, and for interim periods within those fiscal years. Early adoption is permitted. We are currently evaluating the impact of the adoption of ASU 2014-12 on our consolidated financial statements.
In May 2014, the FASB issued Accounting Standards Update, or ASU, No. 2014-09, Revenue from Contracts with Customers (Topic 606), or ASU 2014-09. ASU 2014-09 requires that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASU 2014-09 is effective for fiscal years beginning after December 15, 2016, and for interim periods within those fiscal years. Early adoption is not permitted. We are currently evaluating the impact of the new guidance and the method of adoption in the consolidated financial statements.
In April 2014, the FASB issued Accounting Standards Update, or ASU, No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360) Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, or ASU 2014-08. ASU 2014-08 requires that only disposals representing a strategic shift in operations which has a major effect on the organizations operations and financial results, such as a disposal of a major geographic area, a major line of business, or a major equity method investment, should be presented as discontinued operations. In addition, the new guidance requires expanded disclosures about discontinued operations that will provide financial statement users with more information about the assets, liabilities, income, and expenses of discontinued operations. ASU 2014-08 is effective in the first quarter of 2015. The impact on our consolidated financial statements will be dependent on any transaction that is within the scope of the new guidance.
Recently Adopted Standards
Effective January 1, 2014, we adopted Accounting Standards Update, or ASU, 2013-11, Presentation of an Unrecognized Tax Benefit when a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists. ASU 2013-11 clarifies guidance and eliminates diversity in practice on the presentation of unrecognized tax benefits when a net operating loss carryforward, similar tax loss or a tax credit carryforward exists, with limited exceptions. The adoption of this standard had no material impact on our Consolidated Financial Statements.
(18) Equity Investments
We account for the results from our equity investments under the equity method of accounting in accordance with Accounting Standards Codification, or ASC, 323, Investments Equity Method and Joint Ventures, based on the percentage of our ownership interest in the business. Our equity investments primarily include the following:
(a) SPD
We recorded earnings of $5.9 million and $12.8 million during the three and nine months ended September 30, 2014, respectively, and earnings of $4.7 million and $11.4 million during the three and nine months ended September 30, 2013, respectively, in equity earnings of unconsolidated entities, net of tax, in our Consolidated Statements of Operations, which represented our 50% share of SPDs net income for the respective periods.
(b) TechLab
We own 49% of TechLab, Inc., or TechLab, a privately-held developer, manufacturer and distributor of rapid non-invasive intestinal diagnostics tests in the areas of intestinal inflammation, antibiotic-associated diarrhea and parasitology. We recorded earnings of $0.9 million and $1.6 million during the three and nine months ended September 30, 2014, respectively, and earnings of $0.5 million and $1.3 million during the three and nine months ended September 30, 2013, respectively, in equity earnings of unconsolidated entities, net of tax, in our Consolidated Statements of Operations, which represented our minority share of TechLabs net income for the respective periods.
Summarized financial information for SPD and TechLab on a combined basis is as follows (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
Combined Condensed Results of Operations: |
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net revenue |
$ | 65,397 | $ | 49,272 | $ | 155,533 | $ | 153,096 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
$ | 40,268 | $ | 40,158 | $ | 120,680 | $ | 112,862 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income after taxes |
$ | 12,834 | $ | 10,543 | $ | 27,992 | $ | 25,549 | ||||||||
|
|
|
|
|
|
|
|
22
Combined Condensed Balance Sheet: |
September 30, 2014 | December 31, 2013 | ||||||
Current assets |
$ | 77,201 | $ | 63,985 | ||||
Non-current assets |
35,912 | 38,541 | ||||||
|
|
|
|
|||||
Total assets |
$ | 113,113 | $ | 102,526 | ||||
|
|
|
|
|||||
Current liabilities |
$ | 27,675 | $ | 38,053 | ||||
Non-current liabilities |
6,333 | 6,175 | ||||||
|
|
|
|
|||||
Total liabilities |
$ | 34,008 | $ | 44,228 | ||||
|
|
|
|
(19) Loss on Disposition
In April 2014, we sold the Glucostabilizer business of Alere Informatics, Inc., which was part of our professional diagnostics reporting unit and business segment, to Medical Decision Network, LLC, or MDN, for $1.1 million in cash proceeds and a $1.5 million note receivable, which we fully reserved for based on our assessment of collectability. As a result of this transaction, we recorded a loss on disposition of $0.6 million during the nine months ended September 30, 2014. The financial results for the Glucostabilizer business are immaterial to our consolidated financial results.
(20) Discontinued Operations
On October 10, 2014, we completed the sale of our ACS subsidiary to ACS Acquisition, LLC (the Purchaser), pursuant to the terms of a Membership Interest Purchase Agreement with Sumit Nagpal. In connection with the sale of ACS, we also agreed to sell our subsidiary Wellogic ME FZ LLC (Wellogic, together with ACS, the ACS Companies) to the Purchaser, subject to the satisfaction of routine requirements of Dubai law relating to the transfer of equity. The ACS Companies were included in our health information solutions segment. The purchase price for the ACS Companies consisted of cash proceeds of $2.00 at closing and contingent consideration of up to an aggregate of $7.0 million, consisting of (i) payments based on the gross revenues of the ACS Companies, (ii) payments to be made in connection with financing transactions by the Purchaser or the ACS Companies and (iii) payments to be made in connection with a sale by the Purchaser of the ACS Companies. In connection with the sale, we agreed to reimburse the Purchaser for up to $750,000 of the Purchasers and the ACS Companies transitional expenses.
Management determined that the transaction, as discussed above, met the criteria for assets held for sale as of September 30, 2014, and therefore, the following assets and liabilities have been segregated and classified as assets held for sale and liabilities related to assets held for sale, as appropriate, in the Consolidated Balance Sheet as of September 30, 2014 and December 31, 2013 (in thousands):
September 30, 2014 | December 31, 2013 | |||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 8 | $ | 282 | ||||
Restricted cash |
100 | 100 | ||||||
Accounts receivable, net of allowances of $161 and $56 at September 30, 2014 and December 31, 2013, respectively |
1,592 | 869 | ||||||
Prepaid expenses |
443 | 345 | ||||||
Property, plant and equipment, net |
| 1,288 | ||||||
Other intangible assets, net |
| 16,168 | ||||||
|
|
|
|
|||||
Total assets held for sale |
$ | 2,143 | $ | 19,052 | ||||
|
|
|
|
|||||
Liabilities |
||||||||
Accounts payable |
$ | 420 | $ | 553 | ||||
Accrued expenses and other current liabilities |
1,703 | 2,038 | ||||||
Other long-term liabilities |
63 | 25,736 | ||||||
|
|
|
|
|||||
Total liabilities related to assets held for sale |
$ | 2,186 | $ | 28,327 | ||||
|
|
|
|
The following summarized financial information related to the ACS Companies business, which was previously included in our health information solutions reporting segment, has been segregated from continuing operations and has been reported as discontinued operations in our Consolidated Statements of Operations (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net revenue |
$ | 690 | $ | 562 | $ | 1,678 | $ | 1,783 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from discontinued operations before income taxes |
$ | 440 | $ | (5,286 | ) | $ | (7,547 | ) | $ | (14,040 | ) | |||||
Benefit for income taxes |
6,605 | 2,063 | 9,594 | 5,480 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from discontinued operations, net of taxes |
$ | 7,045 | $ | (3,223 | ) | $ | 2,047 | $ | (8,560 | ) | ||||||
|
|
|
|
|
|
|
|
The net income of $7.0 million and $2.0 million for the three and nine months ended September 30, 2014, respectively, reflects a gain of $7.2 million ($11.3 million, net of tax) resulting from the write down of $18.0 million ($11.2 million, net of tax) of finite-lived intangible assets and $1.1 million ($0.7 million, net of tax) of fixed assets to fair value, offset by the reversal of a $26.3 million ($23.2 million, net of tax) contingent consideration obligation associated with our original purchase of ACS. See Note 16.
Our Consolidated Statements of Cash Flows reflect an adjustment to net loss relating to a tax benefit associated with discontinued operations that is being retained subsequent to the closing of the divestiture transaction. The tax benefit was $9.6 million and $5.5 million for the nine months ending September 30, 2014 and 2013, respectively.
(21) Income Taxes
Provision (Benefit) for Income Taxes. During the three and nine months ended September 30, 2014, the provision for income taxes included a provision of $79.4 million to establish a valuation allowance against deferred tax assets associated with our U.S. foreign tax credit carryforwards. This valuation allowance was established as it is more likely than not that these deferred tax assets will not be realized. This decision was based on the weight of all available positive and negative evidence that existed at September 30, 2014.
23
(22) Guarantor Financial Information
Our 7.25% senior notes due 2018, our 8.625% senior subordinated notes due 2018, and our 6.5% senior subordinated notes due 2020 are guaranteed by certain of our consolidated 100% owned subsidiaries, or the Guarantor Subsidiaries. The guarantees are full and unconditional and joint and several. The following supplemental financial information sets forth, on a consolidating basis, Balance Sheets as of September 30, 2014 and December 31, 2013, the related Statements of Operations, Statements of Comprehensive Income (Loss) for each of the three and nine months ended September 30, 2014 and 2013, respectively, and the Statements of Cash Flows for the nine months ended September 30, 2014 and 2013, respectively, for Alere Inc., the Guarantor Subsidiaries and our other subsidiaries, or the Non-Guarantor Subsidiaries. The supplemental financial information reflects the investments of Alere Inc. and the Guarantor Subsidiaries in the Guarantor and Non-Guarantor Subsidiaries using the equity method of accounting.
We have extensive transactions and relationships between various members of the consolidated group. These transactions and relationships include intercompany pricing agreements, intellectual property royalty agreements and general and administrative and research and development cost-sharing agreements. Because of these relationships, it is possible that the terms of these transactions are not the same as those that would result from transactions among wholly unrelated parties.
For comparative purposes, certain amounts for prior periods have been reclassified to conform to the current period classification.
24
CONSOLIDATING STATEMENT OF OPERATIONS
For the Three Months Ended September 30, 2014
(in thousands)
Issuer | Guarantor Subsidiaries |
Non - Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Net product sales |
$ | | $ | 218,011 | $ | 352,042 | $ | (60,777 | ) | $ | 509,276 | |||||||||
Services revenue |
| 207,429 | 15,359 | | 222,788 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net product sales and services revenue |
| 425,440 | 367,401 | (60,777 | ) | 732,064 | ||||||||||||||
License and royalty revenue |
| 2,993 | 3,663 | (2,474 | ) | 4,182 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net revenue |
| 428,433 | 371,064 | (63,251 | ) | 736,246 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net product sales |
912 | 121,036 | 204,984 | (52,886 | ) | 274,046 | ||||||||||||||
Cost of services revenue |
71 | 117,443 | 8,448 | (7,857 | ) | 118,105 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net product sales and services revenue |
983 | 238,479 | 213,432 | (60,743 | ) | 392,151 | ||||||||||||||
Cost of license and royalty revenue |
28 | 55 | 3,628 | (2,475 | ) | 1,236 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net revenue |
1,011 | 238,534 | 217,060 | (63,218 | ) | 393,387 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross profit (loss) |
(1,011 | ) | 189,899 | 154,004 | (33 | ) | 342,859 | |||||||||||||
Operating expenses: |
||||||||||||||||||||
Research and development |
7,256 | 15,318 | 16,152 | | 38,726 | |||||||||||||||
Sales and marketing |
1,264 | 67,999 | 67,073 | | 136,336 | |||||||||||||||
General and administrative |
32,615 | 56,648 | 40,922 | | 130,185 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
(42,146 | ) | 49,934 | 29,857 | (33 | ) | 37,612 | |||||||||||||
Interest expense, including amortization of original issue discounts and deferred financing costs |
(51,589 | ) | (4,570 | ) | (4,511 | ) | 8,189 | (52,481 | ) | |||||||||||
Other income (expense), net |
4,706 | 4,662 | (9,438 | ) | (8,190 | ) | (8,260 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before provision for income taxes |
(89,029 | ) | 50,026 | 15,908 | (34 | ) | (23,129 | ) | ||||||||||||
Provision for income taxes |
54,030 | 13,801 | 8,852 | (35 | ) | 76,648 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before equity in earnings of subsidiaries and unconsolidated entities, net of tax |
(143,059 | ) | 36,225 | 7,056 | 1 | (99,777 | ) | |||||||||||||
Equity in earnings of subsidiaries, net of tax |
56,045 | 209 | | (56,254 | ) | | ||||||||||||||
Equity earnings of unconsolidated entities, net of tax |
559 | | 5,779 | (61 | ) | 6,277 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations |
(86,455 | ) | 36,434 | 12,835 | (56,314 | ) | (93,500 | ) | ||||||||||||
Income (loss) from discontinued operations, net of tax |
| (15,370 | ) | 22,415 | | 7,045 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
(86,455 | ) | 21,064 | 35,250 | (56,314 | ) | (86,455 | ) | ||||||||||||
Less: Net loss attributable to non-controlling interests |
| | (306 | ) | | (306 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to Alere Inc. and Subsidiaries |
(86,455 | ) | 21,064 | 35,556 | (56,314 | ) | (86,149 | ) | ||||||||||||
Preferred stock dividends |
(5,367 | ) | | | | (5,367 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) available to common stockholders |
$ | (91,822 | ) | $ | 21,064 | $ | 35,556 | $ | (56,314 | ) | $ | (91,516 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
25
CONSOLIDATING STATEMENT OF OPERATIONS
For the Three Months Ended September 30, 2013
(in thousands)
Issuer | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Net product sales |
$ | | $ | 223,367 | $ | 330,010 | $ | (44,339 | ) | $ | 509,038 | |||||||||
Services revenue |
| 220,453 | 19,645 | | 240,098 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net product sales and services revenue |
| 443,820 | 349,655 | (44,339 | ) | 749,136 | ||||||||||||||
License and royalty revenue |
| 5,103 | 4,057 | (4,976 | ) | 4,184 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net revenue |
| 448,923 | 353,712 | (49,315 | ) | 753,320 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net product sales |
887 | 128,905 | 165,914 | (37,472 | ) | 258,234 | ||||||||||||||
Cost of services revenue |
| 120,062 | 8,749 | (5,051 | ) | 123,760 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net product sales and services revenue |
887 | 248,967 | 174,663 | (42,523 | ) | 381,994 | ||||||||||||||
Cost of license and royalty revenue |
| 17 | 6,967 | (4,975 | ) | 2,009 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net revenue |
887 | 248,984 | 181,630 | (47,498 | ) | 384,003 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross profit (loss) |
(887 | ) | 199,939 | 172,082 | (1,817 | ) | 369,317 | |||||||||||||
Operating expenses: |
||||||||||||||||||||
Research and development |
5,515 | 17,030 | 17,953 | | 40,498 | |||||||||||||||
Sales and marketing |
1,579 | 81,466 | 75,633 | | 158,678 | |||||||||||||||
General and administrative |
23,027 | 60,942 | 54,703 | | 138,672 | |||||||||||||||
Loss on disposition |
| | 5,885 | | 5,885 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
(31,008 | ) | 40,501 | 17,908 | (1,817 | ) | 25,584 | |||||||||||||
Interest expense, including amortization of original issue discounts and deferred financing costs |
(52,318 | ) | (6,326 | ) | (2,721 | ) | 7,945 | (53,420 | ) | |||||||||||
Other income (expense), net |
(6,775 | ) | 5,771 | 81 | (7,945 | ) | (8,868 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before provision (benefit) for income taxes |
(90,101 | ) | 39,946 | 15,268 | (1,817 | ) | (36,704 | ) | ||||||||||||
Provision (benefit) for income taxes |
(29,302 | ) | 14,212 | 564 | (559 | ) | (15,085 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before in equity earnings (losses) of subsidiaries and unconsolidated entities, net of tax |
(60,799 | ) | 25,734 | 14,704 | (1,258 | ) | (21,619 | ) | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax |
41,246 | (337 | ) | | (40,909 | ) | | |||||||||||||
Equity earnings of unconsolidated entities, net of tax |
464 | | 5,217 | 72 | 5,753 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations |
(19,089 | ) | 25,397 | 19,921 | (42,095 | ) | (15,866 | ) | ||||||||||||
Loss from discontinued operations, net of tax |
| (2,685 | ) | (538 | ) | | (3,223 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
(19,089 | ) | 22,712 | 19,383 | (42,095 | ) | (19,089 | ) | ||||||||||||
Less: Net income attributable to non-controlling interests |
| | 359 | | 359 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to Alere Inc. and Subsidiaries |
(19,089 | ) | 22,712 | 19,024 | (42,095 | ) | (19,448 | ) | ||||||||||||
Preferred stock dividends |
(5,367 | ) | | | | (5,367 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) available to common stockholders |
$ | (24,456 | ) | $ | 22,712 | $ | 19,024 | $ | (42,095 | ) | $ | (24,815 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
26
CONSOLIDATING STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2014
(in thousands)
Issuer | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Net product sales |
$ | | $ | 634,066 | $ | 1,046,197 | $ | (172,118 | ) | $ | 1,508,145 | |||||||||
Services revenue |
| 614,264 | 51,416 | | 665,680 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net product sales and services revenue |
| 1,248,330 | 1,097,613 | (172,118 | ) | 2,173,825 | ||||||||||||||
License and royalty revenue |
| 10,312 | 14,684 | (8,997 | ) | 15,999 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net revenue |
| 1,258,642 | 1,112,297 | (181,115 | ) | 2,189,824 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net product sales |
2,291 | 357,401 | 591,779 | (156,852 | ) | 794,619 | ||||||||||||||
Cost of services revenue |
214 | 350,324 | 25,123 | (20,123 | ) | 355,538 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net product sales and services revenue |
2,505 | 707,725 | 616,902 | (176,975 | ) | 1,150,157 | ||||||||||||||
Cost of license and royalty revenue |
28 | 194 | 12,675 | (8,997 | ) | 3,900 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net revenue |
2,533 | 707,919 | 629,577 | (185,972 | ) | 1,154,057 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross profit (loss) |
(2,533 | ) | 550,723 | 482,720 | 4,857 | 1,035,767 | ||||||||||||||
Operating expenses: |
||||||||||||||||||||
Research and development |
20,034 | 45,753 | 49,068 | | 114,855 | |||||||||||||||
Sales and marketing |
6,329 | 216,458 | 209,740 | | 432,527 | |||||||||||||||
General and administrative |
76,803 | 195,715 | 152,480 | | 424,998 | |||||||||||||||
Loss on disposition |
| 638 | | | 638 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
(105,699 | ) | 92,159 | 71,432 | 4,857 | 62,749 | ||||||||||||||
Interest expense, including amortization of original issue discounts and deferred financing costs |
(154,232 | ) | (15,335 | ) | (13,646 | ) | 26,535 | (156,678 | ) | |||||||||||
Other income (expense), net |
11,823 | 12,817 | 1,068 | (26,594 | ) | (886 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before provision (benefit) for income taxes |
(248,108 | ) | 89,641 | 58,854 | 4,798 | (94,815 | ) | |||||||||||||
Provision (benefit) for income taxes |
(8,291 | ) | 42,151 | 27,625 | 1,624 | 63,109 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before equity in earnings of subsidiaries and unconsolidated entities, net of tax |
(239,817 | ) | 47,490 | 31,229 | 3,174 | (157,924 | ) | |||||||||||||
Equity in earnings of subsidiaries, net of tax |
96,269 | 442 | | (96,711 | ) | | ||||||||||||||
Equity earnings of unconsolidated entities, net of tax |
1,387 | | 12,516 | (187 | ) | 13,716 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations |
(142,161 | ) | 47,932 | 43,745 | (93,724 | ) | (144,208 | ) | ||||||||||||
Income (loss) from discontinued operations, net of tax |
| (21,149 | ) | 23,196 | | 2,047 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
(142,161 | ) | 26,783 | 66,941 | (93,724 | ) | (142,161 | ) | ||||||||||||
Less: Net loss attributable to non-controlling interests |
| | (136 | ) | | (136 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to Alere Inc. and Subsidiaries |
(142,161 | ) | 26,783 | 67,077 | (93,724 | ) | (142,025 | ) | ||||||||||||
Preferred stock dividends |
(15,926 | ) | | | | (15,926 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) available to common stockholders |
$ | (158,087 | ) | $ | 26,783 | $ | 67,077 | $ | (93,724 | ) | $ | (157,951 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
27
CONSOLIDATING STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2013
(in thousands)
Issuer | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Net product sales |
$ | | $ | 665,927 | $ | 1,015,646 | $ | (142,697 | ) | $ | 1,538,876 | |||||||||
Services revenue |
| 645,620 | 57,724 | | 703,344 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net product sales and services revenue |
| 1,311,547 | 1,073,370 | (142,697 | ) | 2,242,220 | ||||||||||||||
License and royalty revenue |
| 10,908 | 12,662 | (10,457 | ) | 13,113 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net revenue |
| 1,322,455 | 1,086,032 | (153,154 | ) | 2,255,333 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net product sales |
2,722 | 368,325 | 518,776 | (125,322 | ) | 764,501 | ||||||||||||||
Cost of services revenue |
| 354,711 | 26,147 | (13,777 | ) | 367,081 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net product sales and services revenue |
2,722 | 723,036 | 544,923 | (139,099 | ) | 1,131,582 | ||||||||||||||
Cost of license and royalty revenue |
| 52 | 15,668 | (10,456 | ) | 5,264 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of net revenue |
2,722 | 723,088 | 560,591 | (149,555 | ) | 1,136,846 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross profit (loss) |
(2,722 | ) | 599,367 | 525,441 | (3,599 | ) | 1,118,487 | |||||||||||||
Operating expenses: |
||||||||||||||||||||
Research and development |
16,167 | 50,682 | 54,011 | | 120,860 | |||||||||||||||
Sales and marketing |
4,384 | 245,265 | 223,272 | | 472,921 | |||||||||||||||
General and administrative |
51,531 | 201,719 | 156,356 | | 409,606 | |||||||||||||||
Loss on disposition |
| | 5,885 | | 5,885 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
(74,804 | ) | 101,701 | 85,917 | (3,599 | ) | 109,215 | |||||||||||||
Interest expense, including amortization of original issue discounts and deferred financing costs |
(200,836 | ) | (19,729 | ) | (9,209 | ) | 26,502 | (203,272 | ) | |||||||||||
Other income (expense), net |
(7,612 | ) | 17,676 | 8,178 | (26,502 | ) | (8,260 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before provision (benefit) for income taxes |
(283,252 | ) | 99,648 | 84,886 | (3,599 | ) | (102,317 | ) | ||||||||||||
Provision (benefit) for income taxes |
(102,473 | ) | 44,528 | 28,510 | (1,238 | ) | (30,673 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations before in equity earnings (losses) of subsidiaries and unconsolidated entities, net of tax |
(180,779 | ) | 55,120 | 56,376 | (2,361 | ) | (71,644 | ) | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax |
112,535 | (1,510 | ) | | (111,025 | ) | | |||||||||||||
Equity earnings of unconsolidated entities, net of tax |
1,278 | | 11,932 | 28 | 13,238 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations |
(66,966 | ) | 53,610 | 68,308 | (113,358 | ) | (58,406 | ) | ||||||||||||
Loss from discontinued operations, net of tax |
| (6,941 | ) | (1,619 | ) | | (8,560 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
(66,966 | ) | 46,669 | 66,689 | (113,358 | ) | (66,966 | ) | ||||||||||||
Less: Net income attributable to non-controlling interests |
| | 601 | | 601 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to Alere Inc. and Subsidiaries |
(66,966 | ) | 46,669 | 66,088 | (113,358 | ) | (67,567 | ) | ||||||||||||
Preferred stock dividends |
(15,926 | ) | | | | (15,926 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) available to common stockholders |
$ | (82,892 | ) | $ | 46,669 | $ | 66,088 | $ | (113,358 | ) | $ | (83,493 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
28
CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
For the Three Months Ended September 30, 2014
(in thousands)
Issuer | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Net income (loss) |
$ | (86,455 | ) | $ | 21,064 | $ | 35,250 | $ | (56,314 | ) | $ | (86,455 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive loss, before tax: |
||||||||||||||||||||
Changes in cumulative translation adjustment |
(383 | ) | (104 | ) | (95,936 | ) | (2 | ) | (96,425 | ) | ||||||||||
Unrealized gains on hedging instruments |
| | 7 | | 7 | |||||||||||||||
Minimum pension liability adjustment |
| | 481 | | 481 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive loss, before tax |
(383 | ) | (104 | ) | (95,448 | ) | (2 | ) | (95,937 | ) | ||||||||||
Income tax provision (benefit) related to items of other comprehensive income |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive loss, net of tax |
(383 | ) | (104 | ) | (95,448 | ) | (2 | ) | (95,937 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) |
(86,838 | ) | 20,960 | (60,198 | ) | (56,316 | ) | (182,392 | ) | |||||||||||
Less: Comprehensive loss attributable to non-controlling interests |
| | (306 | ) | | (306 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) attributable to Alere Inc. and Subsidiaries |
$ | (86,838 | ) | $ | 20,960 | $ | (59,892 | ) | $ | (56,316 | ) | $ | (182,086 | ) | ||||||
|
|
|
|
|
|
|
|
|
|
29
CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
For the Three Months Ended September 30, 2013
(in thousands)
Issuer | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Net income (loss) |
$ | (19,089 | ) | $ | 22,712 | $ | 19,383 | $ | (42,095 | ) | $ | (19,089 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income, before tax: |
||||||||||||||||||||
Changes in cumulative translation adjustment |
524 | | 66,742 | 2 | 67,268 | |||||||||||||||
Unrealized gains on hedging instruments |
| | 20 | | 20 | |||||||||||||||
Minimum pension liability adjustment |
| | (369 | ) | | (369 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income, before tax |
524 | | 66,393 | 2 | 66,919 | |||||||||||||||
Income tax provision (benefit) related to items of other comprehensive loss |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income, net of tax |
524 | | 66,393 | 2 | 66,919 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) |
(18,565 | ) | 22,712 | 85,776 | (42,093 | ) | 47,830 | |||||||||||||
Less: Comprehensive income attributable to non-controlling interests |
| | 359 | | 359 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) attributable to Alere Inc. and Subsidiaries |
$ | (18,565 | ) | $ | 22,712 | $ | 85,417 | $ | (42,093 | ) | $ | 47,471 | ||||||||
|
|
|
|
|
|
|
|
|
|
30
CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
For the Nine Months Ended September 30, 2014
(in thousands)
Issuer | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Net income (loss) |
$ | (142,161 | ) | $ | 26,783 | $ | 66,941 | $ | (93,724 | ) | $ | (142,161 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive loss, before tax: |
||||||||||||||||||||
Changes in cumulative translation adjustment |
(137 | ) | (178 | ) | (69,633 | ) | (2 | ) | (69,950 | ) | ||||||||||
Unrealized losses on available for sale securities |
| (17 | ) | | | (17 | ) | |||||||||||||
Unrealized gains on hedging instruments |
| | 21 | | 21 | |||||||||||||||
Minimum pension liability adjustment |
| | 468 | | 468 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive loss, before tax |
(137 | ) | (195 | ) | (69,144 | ) | (2 | ) | (69,478 | ) | ||||||||||
Income tax provision (benefit) related to items of other comprehensive income |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive loss, net of tax |
(137 | ) | (195 | ) | (69,144 | ) | (2 | ) | (69,478 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) |
(142,298 | ) | 26,588 | (2,203 | ) | (93,726 | ) | (211,639 | ) | |||||||||||
Less: Comprehensive loss attributable to non-controlling interests |
| | (136 | ) | | (136 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) attributable to Alere Inc. and Subsidiaries |
$ | (142,298 | ) | $ | 26,588 | $ | (2,067 | ) | $ | (93,726 | ) | $ | (211,503 | ) | ||||||
|
|
|
|
|
|
|
|
|
|
31
CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
For the Nine Months Ended September 30, 2013
(in thousands)
Issuer | Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Net income (loss) |
$ | (66,966 | ) | $ | 46,669 | $ | 66,689 | $ | (113,358 | ) | $ | (66,966 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive loss, before tax: |
||||||||||||||||||||
Changes in cumulative translation adjustment |
(329 | ) | | (42,188 | ) | 2 | (42,515 | ) | ||||||||||||
Unrealized gains on hedging instruments |
| | 31 | | 31 | |||||||||||||||
Minimum pension liability adjustment |
| | 335 | | 335 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive loss, before tax |
(329 | ) | | (41,822 | ) | 2 | (42,149 | ) | ||||||||||||
Income tax provision (benefit) related to items of other comprehensive loss |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive loss, net of tax |
(329 | ) | | (41,822 | ) | 2 | (42,149 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) |
(67,295 | ) | 46,669 | 24,867 | (113,356 | ) | (109,115 | ) | ||||||||||||
Less: Comprehensive income attributable to non-controlling interests |
| | 601 | | 601 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) attributable to Alere Inc. and Subsidiaries |
$ | (67,295 | ) | $ | 46,669 | $ | 24,266 | $ | (113,356 | ) | $ | (109,716 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
32
CONSOLIDATING BALANCE SHEET
September 30, 2014
(in thousands)
Issuer | Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Current assets: |
||||||||||||||||||||
Cash and cash equivalents |
$ | 11,469 | $ | 104,690 | $ | 328,694 | $ | | $ | 444,853 | ||||||||||
Restricted cash |
1,940 | 2,675 | 33,541 | | 38,156 | |||||||||||||||
Marketable securities |
| 793 | 1 | | 794 | |||||||||||||||
Accounts receivable, net of allowances |
| 241,710 | 275,724 | | 517,434 | |||||||||||||||
Inventories, net |
| 172,090 | 209,486 | (19,474 | ) | 362,102 | ||||||||||||||
Deferred tax assets |
(17,440 | ) | 22,450 | 30,648 | (2,107 | ) | 33,551 | |||||||||||||
Prepaid expenses and other current assets |
8,411 | 34,187 | 81,476 | 4,052 | 128,126 | |||||||||||||||
Assets held for sale |
| 2,127 | 16 | | 2,143 | |||||||||||||||
Intercompany receivables |
366,149 | 809,418 | 59,656 | (1,235,223 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
370,529 | 1,390,140 | 1,019,242 | (1,252,752 | ) | 1,527,159 | ||||||||||||||
Property, plant and equipment, net |
29,563 | 275,232 | 222,183 | (56 | ) | 526,922 | ||||||||||||||
Goodwill |
| 1,841,316 | 1,225,794 | | 3,067,110 | |||||||||||||||
Other intangible assets with indefinite lives |
| 9,600 | 37,290 | (59 | ) | 46,831 | ||||||||||||||
Finite-lived intangible assets, net |
8,715 | 870,640 | 586,206 | | 1,465,561 | |||||||||||||||
Deferred financing costs, net and other non-current assets |
43,982 | 7,105 | 23,081 | (45 | ) | 74,123 | ||||||||||||||
Investments in subsidiaries |
3,835,826 | 271,122 | 189,998 | (4,296,946 | ) | | ||||||||||||||
Investments in unconsolidated entities |
15,814 | 14,764 | 47,269 | 13,328 | 91,175 | |||||||||||||||
Deferred tax assets |
| | 7,404 | | 7,404 | |||||||||||||||
Non-current income tax receivable |
2,336 | | | | 2,336 | |||||||||||||||
Intercompany notes receivables |
2,073,773 | 681,592 | 51,732 | (2,807,097 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 6,380,538 | $ | 5,361,511 | $ | 3,410,199 | $ | (8,343,627 | ) | $ | 6,808,621 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
LIABILITIES AND EQUITY |
||||||||||||||||||||
Current liabilities: |
||||||||||||||||||||
Short-term debt and current portion of long-term debt |
$ | 60,000 | $ | 221 | $ | 27,821 | $ | | $ | 88,042 | ||||||||||
Current portion of capital lease obligations |
| 2,271 | 2,724 | | 4,995 | |||||||||||||||
Accounts payable |
15,221 | 88,814 | 112,713 | | 216,748 | |||||||||||||||
Accrued expenses and other current liabilities |
(463,171 | ) | 636,824 | 231,388 | (126 | ) | 404,915 | |||||||||||||
Liabilities related to assets held for sale |
| 2,186 | | | 2,186 | |||||||||||||||
Intercompany payables |
772,405 | 192,272 | 270,545 | (1,235,222 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
384,455 | 922,588 | 645,191 | (1,235,348 | ) | 716,886 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Long-term liabilities: |
||||||||||||||||||||
Long-term debt, net of current portion |
3,675,377 | | 8,237 | | 3,683,614 | |||||||||||||||
Capital lease obligations, net of current portion |
| 4,883 | 7,941 | | 12,824 | |||||||||||||||
Deferred tax liabilities |
(31,533 | ) | 261,975 | 79,684 | 204 | 310,330 | ||||||||||||||
Other long-term liabilities |
43,946 | 61,915 | 86,870 | (45 | ) | 192,686 | ||||||||||||||
Intercompany notes payables |
420,758 | 1,341,223 | 1,045,116 | (2,807,097 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total long-term liabilities |
4,108,548 | 1,669,996 | 1,227,848 | (2,806,938 | ) | 4,199,454 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Stockholders equity |
1,887,535 | 2,768,927 | 1,532,414 | (4,301,341 | ) | 1,887,535 | ||||||||||||||
Non-controlling interests |
| | 4,746 | | 4,746 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total equity |
1,887,535 | 2,768,927 | 1,537,160 | (4,301,341 | ) | 1,892,281 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and equity |
$ | 6,380,538 | $ | 5,361,511 | $ | 3,410,199 | $ | (8,343,627 | ) | $ | 6,808,621 | |||||||||
|
|
|
|
|
|
|
|
|
|
33
CONSOLIDATING BALANCE SHEET
December 31, 2013
(in thousands)
Issuer | Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Current assets: |
||||||||||||||||||||
Cash and cash equivalents |
$ | 14,801 | $ | 85,171 | $ | 261,654 | $ | | $ | 361,626 | ||||||||||
Restricted cash |
2,221 | 2,815 | 1,237 | | 6,273 | |||||||||||||||
Marketable securities |
| 853 | 5 | | 858 | |||||||||||||||
Accounts receivable, net of allowances |
| 237,913 | 309,947 | | 547,860 | |||||||||||||||
Inventories, net |
| 168,058 | 219,892 | (23,765 | ) | 364,185 | ||||||||||||||
Deferred tax assets |
5,191 | 20,541 | 31,451 | 3,506 | 60,689 | |||||||||||||||
Prepaid expenses and other current assets |
512,123 | (406,255 | ) | 23,502 | (44 | ) | 129,326 | |||||||||||||
Assets held for sale |
| 18,983 | 69 | | 19,052 | |||||||||||||||
Intercompany receivables |
331,844 | 759,497 | 75,424 | (1,166,765 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
866,180 | 887,576 | 923,181 | (1,187,068 | ) | 1,489,869 | ||||||||||||||
Property, plant and equipment, net |
15,086 | 287,374 | 241,713 | (296 | ) | 543,877 | ||||||||||||||
Goodwill |
| 1,841,376 | 1,252,315 | | 3,093,691 | |||||||||||||||
Other intangible assets with indefinite lives |
| 14,301 | 42,401 | | 56,702 | |||||||||||||||
Finite-lived intangible assets, net |
11,006 | 979,700 | 677,737 | | 1,668,443 | |||||||||||||||
Restricted cash |
| | 29,370 | | 29,370 | |||||||||||||||
Deferred financing costs, net and other non-current assets |
55,207 | 8,353 | 20,560 | (47 | ) | 84,073 | ||||||||||||||
Investments in subsidiaries |
3,787,988 | 282,310 | 191,947 | (4,262,245 | ) | | ||||||||||||||
Investments in unconsolidated entities |
29,005 | | 44,636 | 13,189 | 86,830 | |||||||||||||||
Deferred tax assets |
| | 7,959 | | 7,959 | |||||||||||||||
Intercompany notes receivables |
2,197,576 | 630,628 | 60,440 | (2,888,644 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 6,962,048 | $ | 4,931,618 | $ | 3,492,259 | $ | (8,325,111 | ) | $ | 7,060,814 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
LIABILITIES AND EQUITY |
||||||||||||||||||||
Current liabilities: |
||||||||||||||||||||
Short-term debt and current portion of long-term debt |
$ | 45,000 | $ | 324 | $ | 3,788 | $ | | $ | 49,112 | ||||||||||
Current portion of capital lease obligations |
| 3,751 | 3,104 | | 6,855 | |||||||||||||||
Accounts payable |
12,584 | 68,522 | 105,712 | | 186,818 | |||||||||||||||
Accrued expenses and other current liabilities |
63,990 | 163,948 | 199,907 | (36 | ) | 427,809 | ||||||||||||||
Liabilities related to assets held for sale |
| 1,427 | 26,900 | | 28,327 | |||||||||||||||
Intercompany payables |
728,541 | 163,518 | 274,707 | (1,166,766 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
850,115 | 401,490 | 614,118 | (1,166,802 | ) | 698,921 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Long-term liabilities: |
||||||||||||||||||||
Long-term debt, net of current portion |
3,735,137 | 100 | 37,551 | | 3,772,788 | |||||||||||||||
Capital lease obligations, net of current portion |
| 5,938 | 8,469 | | 14,407 | |||||||||||||||
Deferred tax liabilities |
(43,246 | ) | 284,448 | 88,039 | 8 | 329,249 | ||||||||||||||
Other long-term liabilities |
19,753 | 58,762 | 84,131 | (45 | ) | 162,601 | ||||||||||||||
Intercompany notes payables |
322,323 | 1,444,741 | 1,121,581 | (2,888,645 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total long-term liabilities |
4,033,967 | 1,793,989 | 1,339,771 | (2,888,682 | ) | 4,279,045 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Stockholders equity |
2,077,966 | 2,736,139 | 1,533,488 | (4,269,627 | ) | 2,077,966 | ||||||||||||||
Non-controlling interests |
| | 4,882 | | 4,882 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total equity |
2,077,966 | 2,736,139 | 1,538,370 | (4,269,627 | ) | 2,082,848 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and equity |
$ | 6,962,048 | $ | 4,931,618 | $ | 3,492,259 | $ | (8,325,111 | ) | $ | 7,060,814 | |||||||||
|
|
|
|
|
|
|
|
|
|
34
CONSOLIDATING STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2014
(in thousands)
Guarantor | Non-Guarantor | |||||||||||||||||||
Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||||||
Net income (loss) |
$ | (142,161 | ) | $ | 26,783 | $ | 66,941 | $ | (93,724 | ) | $ | (142,161 | ) | |||||||
Income (loss) from discontinued operations, net of tax |
| (21,149 | ) | 23,196 | | 2,047 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from continuing operations |
(142,161 | ) | 47,932 | 43,745 | (93,724 | ) | (144,208 | ) | ||||||||||||
Adjustments to reconcile net income (loss) from continuing operations to net cash provided by operating activities: |
||||||||||||||||||||
Equity in earnings of subsidiaries, net of tax |
(96,269 | ) | (442 | ) | | 96,711 | | |||||||||||||
Non-cash interest expense, including amortization of original issue discounts and deferred financing costs |
11,575 | 375 | 217 | | 12,167 | |||||||||||||||
Depreciation and amortization |
4,417 | 172,127 | 114,218 | (6 | ) | 290,756 | ||||||||||||||
Non-cash stock-based compensation expense |
1,629 | 3,463 | 2,659 | | 7,751 | |||||||||||||||
Tax benefit related to discontinued operations retained by Alere Inc. |
| 9,594 | | | 9,594 | |||||||||||||||
Impairment of inventory |
| | 1,536 | | 1,536 | |||||||||||||||
Impairment of long-lived assets |
980 | 463 | 5,739 | | 7,182 | |||||||||||||||
Loss on disposition of fixed assets |
| 5,325 | 601 | | 5,926 | |||||||||||||||
Equity earnings of unconsolidated entities, net of tax |
(1,387 | ) |