Cantel Medical Reports Financial Results for its Third Quarter Fiscal Year 2020

LITTLE FALLS, N.J., June 4, 2020 /PRNewswire/ -- Cantel Medical Corp. (NYSE: CMD) today announced financial results for its third quarter ended April 30, 2020.

Third quarter 2020 net sales were $236.9M, up 3.7% compared to the prior year. Excluding the impact from foreign currency, net sales increased by 4.2%, primarily driven by the impact from acquisitions of 15.5% offset by an organic decline of 11.3%. The decline in organic sales was a result of the reduction of elective procedures driven by the worldwide COVID pandemic, which largely impacted the last five weeks of the Company's fiscal quarter. The pandemic primarily impacted the Company's Medical and Dental segments during this period.

Third quarter 2020 GAAP earnings per diluted share increased 85.0% to $0.37, compared to GAAP earnings per diluted share of $0.20 in the prior year period. While GAAP earnings per diluted share was negatively impacted by COVID and higher amortization in the period, the impacts were offset by a favorable fair value adjustment to a Hu-Friedy earnout liability.

Third quarter 2020 non-GAAP earnings per diluted share decreased 70.9% to $0.16, compared to non-GAAP earnings per diluted share of $0.55 in the prior year period. The decrease in earnings per share was driven by the impact from COVID, which significantly impacted the Company's Medical and Dental segment revenue for the last five weeks of the quarter.

George Fotiades, President and Chief Executive Officer, stated, "The impact from the COVID pandemic has been historic for the industry, our customers, patients and our Company. I am proud of how our Company has operated through these challenges and expect that we will be in a strong position to serve our customers during the recovery. Our mission in Infection Prevention has never been more critical, as we continue to support those on the front lines of this pandemic by supplying much needed PPE, disinfectant chemistry, and other infection prevention solutions to those who need it most."

With the acquisition of Hu-Friedy and the impact from COVID, the Company's balance sheet has changed from historical trends. The third quarter ended with cash of $115.8M and gross debt of $976.9M, while generating EBITDAS of $43.5M and adjusted EBITDAS of $31.7M in the quarter, down 23.3%.

In the weeks following the end of its third quarter, the Company has made significant progress in solidifying its financial position. On May 11th, 2020, the Company entered into an agreement to amend its credit facilities with its lender group providing ample flexibility to manage the expected impacts of the current environment created by the COVID pandemic. Following the amendment, the Company announced the sale of $168M in aggregate value of its private offering of Convertible Senior Notes due 2025. This offering provides additional liquidity that helps enable the Company to continue to weather the pandemic, while remaining strongly positioned for the expected post-COVID recovery.

Third quarter financial results and key updates:

    --  Strong Life Sciences revenue performance with organic growth of +7.3%
        for the quarter driven by COVID-related demand for portable water
        systems
    --  Dental revenue increased 75.4%, driven by the acquisition of Hu-Friedy,
        while organic revenue decreased 3.1% due to deferred elective procedures
        which was slightly offset by strong performance in face masks, face
        shields, surface disinfectants and wipes
    --  Medical revenue decreased 21.7% on an organic basis, with most endoscopy
        procedures being deferred or delayed during the last five weeks of the
        quarter
    --  Management instituted key cost and cash saving measures which include
        the following:
        --  Deployed workforce furloughs across manufacturing sites experiencing
            declines in demand, along with temporary furloughs and decreases in
            pay for administrative personnel
        --  Deferred all non-essential capital expenditures
        --  Cancelled all non-essential travel
        --  Reduced inventory in areas where demand has decreased, including
            aggressive material management to limit purchasing
        --  Suspended any dividend through at least October 31, 2021
        --  Suspended and reduced executive salaries and Board of Directors
            compensation
    --  Operating Cash increased 42.4% sequentially to $49.3M, with an ending
        cash balance of $115.8M

The Company further outlined that the last five weeks of disruption due to COVID had a significant impact on their financial results, specifically in the Medical and Dental segments. For illustrative purposes, using the Company's second quarter results as a comparable, non-COVID impacted quarter, the Medical segment declined ~60% while the Dental segment declined ~55% (down ~70% excluding PPE) in the last five weeks of the quarter. Preliminary, unaudited May revenue results showed signs of improvement, with Medical expected to recover to down ~40% and Dental down ~45% compared to the same second quarter baseline. The Company expects fourth quarter revenue to be below the third quarter, with the expectation that daily sales rates will continue to improve through the quarter.

Fotiades added, "While the deferral of elective procedures over the last five weeks of our third quarter have resulted in lower performance, we are encouraged that preliminary sales results for May are showing signs of recovery. We continue to invest in critical aspects of Cantel 2.0. and have been making progress on our previously announced initiatives, which I look forward to discussing more over the next few months."

Conference Call Information:
The Company will hold a conference call to discuss the results for its third quarter ended April 30, 2020 on Thursday, June 4, 2020 at 8:30 a.m. Eastern Time.

To participate in the conference call, dial 1-844-369-8770 (US & Canada) or 1-862-298-0840 (International) approximately 5 to 10 minutes before the beginning of the call. If you are unable to participate, a digital replay of the call will be available from Thursday, June 4, 2020 through midnight on July 3, 2020 by dialing 1-877-481-4010 (US & Canada) or 1-919-882-2331 (International) and using conference ID #: 34733.

An audio webcast will be available via the Cantel website at www.cantelmedical.com. A replay of the presentation will be archived on the Cantel website for those unable to listen live. In addition, the Company will provide a supplemental presentation to complement the conference call. The presentation can be accessed on Cantel's website in the Investor Relations section under presentations.

About Cantel Medical:
Cantel Medical is a leading global company dedicated to delivering innovative infection prevention products and services for patients, caregivers, and other healthcare providers which improve outcomes, enhance safety and help save lives. Our products include specialized medical device reprocessing systems for endoscopy and renal dialysis, advanced water purification equipment, sterilants, disinfectants and cleaners, sterility assurance monitoring products for hospitals and dental clinics, disposable infection control products primarily for dental and GI endoscopy markets, instruments and instrument reprocessing workflow systems serving the dental industry, dialysate concentrates, hollow fiber membrane filtration and separation products. Additionally, we provide technical service for our products.

For further information, visit the Cantel website at www.cantelmedical.com.

Our estimated unaudited financial results presented above are preliminary and are subject to the close of the quarter, completion of our quarter-end closing procedures and further financial review. The preliminary financial and business information presented herein has been prepared by and is the responsibility of our management and is based upon information available to us as of the date hereof. Our independent registered public accounting firm has not audited, reviewed, compiled or performed any procedures with respect to this preliminary financial information. Accordingly, our independent registered public accounting firm does not express an opinion or any other form of assurance with respect thereto. These estimates are not a comprehensive statement of our financial results for this period and should not be viewed as a substitute for interim financial statements prepared in accordance with generally accepted accounting principles. Our actual results may differ from these estimates as a result of the completion of our quarter-end closing procedures, review adjustments and other developments that may arise between now and the time our financial results for the period are finalized. As a result, investors should exercise caution in relying on this information and should not draw any inferences from this information regarding financial or operating data not provided..

This press release contains "forward-looking statements" as that term is defined under the Private Securities Litigation Reform Act of 1995 and other securities laws. For these statements, we claim the protection of the safe harbor for forward-looking statements contained in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements are based on current expectations, estimates, or forecasts about our businesses, the industries in which we operate, and the current beliefs and assumptions of management; they do not relate strictly to historical or current facts. Without limiting the foregoing, words or phrases such as "expect," "anticipate," "goal," "project," "intend," "plan," "believe," "seek," "may," "could," "aspire," and variations of such words and similar expressions generally identify forward-looking statements. In addition, any statements that refer to predictions or projections of our future financial performance, anticipated growth, strategic objectives, performance drivers and trends in our businesses, the impacts and recovery from the COVID pandemic, and other characterizations of future events or circumstances are forward-looking statements. Readers are cautioned that these forward-looking statements are only predictions about future events, activities or developments and are subject to numerous risks, uncertainties, and assumptions that are difficult to predict, including the impacts of the COVID-19 pandemic on our operations and financial results, general economic conditions, technological and market changes in the medical device industry, our ability to execute on our strategy, risks associated with operating our international business, including limited operating experience and market recognition in new international markets, changes in United States healthcare policy at both the state and federal level, product liability claims resulting from the use of products we sell and distribute, and risks related to our intellectual property and proprietary rights needed to maintain our competitive position. We caution that undue reliance should not be placed on such forward-looking statements, which speak only as of the date made. For a further list and description of these and other important risks and uncertainties that may affect our future operations, see our most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission, which we may update in Quarterly Reports on Form 10-Q we have filed or will file hereafter, as further updated by our Current Report on Form 8-K dated May 12, 2020. We expressly disclaim any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in our expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.


                                                                   
            
              CANTEL MEDICAL CORP.


                                                        
            
              Condensed Consolidated Statements of Income


                                                                        
            
              (Unaudited)




                                                  Three Months Ended                         
            
              Nine Months Ended


                                       
          
           April 30,                                  
            
              April 30,


                                    2020                                 2019                              2020                    2019



     Net sales                          $
         236,933                                        $
            228,552                        $
          782,677  $
        678,679





     Cost of sales              135,950                                121,675                                        443,581                   361,878





     Gross profit               100,983                                106,877                                        339,096                   316,801





     Expenses:



     Selling                     38,057                                 36,077                                        121,208                   103,233


      General and
       administrative             32,133                                 48,634                                        149,471                   122,527


      Research and
       development                 8,349                                  7,354                                         23,953                    22,355


      Total operating
       expenses                   78,539                                 92,065                                        294,632                   248,115




      Income from operations      22,444                                 14,812                                         44,464                    68,686




      Interest expense, net       10,113                                  2,509                                         26,082                     6,742


      Other income, net                -                                                                                                      (1,313)




      Income before income
       taxes                      12,331                                 12,303                                         18,382                    63,257





     Income taxes               (3,456)                                 4,128                                          (909)                   17,040





     Net income                          $
         15,787                                          $
            8,175                         $
          19,291   $
        46,217




      Earnings per common
       share -diluted                       $
         0.37                                           $
            0.20                           $
          0.46     $
        1.11




      Dividends declared per
       common share           
            $                                         
            $                                              $
          0.11     $
        0.10




      Weighted average shares
       -diluted               42,187,539                             41,759,438                                     42,327,535                41,726,231



               (dollar amounts in
                thousands except share and
                per share data or as
                otherwise specified)


                                            
              
                CANTEL MEDICAL CORP.


                                    
              
                Condensed Consolidated Balance Sheets


                                                 
              
                (Unaudited)




                                                              April 30,                                   July 31,
                                                                   2020                            2019


                 
              
                Assets


      Cash and cash
       equivalents                                                          $
              115,766                      $
        44,535


      Accounts receivable, net                                  147,558                           146,910


      Inventories, net                                          185,493                           138,234


      Prepaid expenses and
       other current assets                                      21,790                            20,920


      Income taxes receivable                                    15,422                             1,197


      Right-of-use assets,
       net                                                       50,005


      Property and equipment,
       net                                                      224,233                           185,242


      Intangible assets, net                                    486,325                           141,513



     Goodwill                                                  653,626                           378,109


      Other long-term assets                                      6,722                             9,425


      Deferred income taxes                                       5,432                             4,281



     Total assets                                                        $
              1,912,372                   $
        1,070,366




                          Liabilities and stockholders' equity


      Accounts payable                                                       $
              52,986                      $
        39,450


      Compensation payable                                       32,520                            32,762


      Accrued expenses                                           39,478                            38,545


      Deferred revenue                                           26,884                            27,840


      Current portion of long-
       term debt                                                 29,500                            10,000


      Income taxes payable                                        6,298                             2,803


      Current portion of lease
       liabilities                                               10,269


      Long-term debt                                            937,630                           220,851


      Deferred income taxes                                      27,607                            29,278


      Other long-term
       liabilities                                               19,030                             7,300


      Long-term lease
       liabilities                                               41,701


      Stockholders' equity                                      688,469                           661,537


      Total liabilities and
       stockholders' equity                                               $
              1,912,372                   $
        1,070,366



               (dollar amounts in
                thousands except share and
                per share data or as
                otherwise specified)


                                              
              
                CANTEL MEDICAL CORP.


                                 
              
                Condensed Consolidated Statements of Cash Flows


                                                   
              
                (Unaudited)




                                                                                          Nine Months Ended April 30,


                                                                        2020                                       2019



     
                Cash flows from operating activities



     Net income                                                                $
              19,291                        $
     46,217


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



     Depreciation                                                    22,105                                       15,455



     Amortization                                                    23,952                                       15,508



     Stock-based compensation expense                                 8,843                                       11,885



     Amortization of right-of-use assets                              9,162



     Deferred income taxes                                          (2,822)                                     (2,671)



     Inventory step-up amortization                                  16,700


      Fair value adjustments to contingent consideration             (6,423)



     Other non-cash items, net                                        3,853                                          263


      Changes in assets and liabilities, net of effects of acquisitions/
       dispositions:



     Accounts receivable                                             26,990                                     (18,642)



     Inventories                                                    (3,514)                                    (24,671)



     Prepaid expenses and other assets                                2,653                                      (4,929)



     Accounts payable and other liabilities                         (8,608)                                      13,608



     Income taxes                                                  (11,883)                                     (3,537)



     Operating lease liabilities                                    (7,456)



     Net cash provided by operating activities                       92,843                                       48,486





     
                Cash flows from investing activities



     Capital expenditures                                          (26,212)                                    (75,387)



     Proceeds from sale of businesses                                 2,236                                        3,053



     Acquisitions, net of cash acquired                           (721,350)                                    (40,644)



     Net cash used in investing activities                        (745,326)                                   (112,978)





     
                Cash flows from financing activities



     Borrowings of long-term debt                                   400,000



     Repayments of long-term debt                                  (12,125)                                    (12,707)


      Borrowings under revolving credit facility                     388,900                                       50,000


      Repayments under revolving credit facility                    (32,900)                                     (7,000)



     Debt issuance costs                                            (9,234)



     Finance lease liabilities                                        (304)



     Dividends paid                                                 (4,471)                                     (4,173)



     Purchases of treasury stock                                    (3,865)                                     (4,628)



     Net cash provided by financing activities                      726,001                                       21,492




      Effect of exchange rate changes on cash and cash
       equivalents                                                   (2,287)                                         251




      Increase (decrease) in cash and cash equivalents                71,231                                     (42,749)


      Cash and cash equivalents at beginning of period                44,535                                       94,097


      Cash and cash equivalents at end of period                               $
              115,766                        $
     51,348



               (dollar amounts in
                thousands except share and
                per share data or as
                otherwise specified)

SUPPLEMENTARY INFORMATION - RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

In evaluating our operating performance, we supplement the reporting of our financial information determined under generally accepted accounting principles in the United States ("GAAP") with certain non-GAAP financial measures including (i) non-GAAP net income, (ii) non-GAAP earnings per diluted share ("EPS"), (iii) earnings before interest, taxes, depreciation, amortization, loss on disposal of fixed assets, and stock-based compensation expense ("EBITDAS"), (iv) adjusted EBITDAS, (v) net debt and (vi) organic sales. These non-GAAP financial measures are indicators of our performance that are not required by, or presented in accordance with, GAAP. They are presented with the intent of providing greater transparency to financial information used by us in our financial analysis and operational decision-making. We believe that these non-GAAP measures provide meaningful information to assist investors, stockholders and other readers of our consolidated financial statements in making comparisons to our historical operating results and analyzing the underlying performance of our results of operations. These non-GAAP financial measures are not intended to be, and should not be, considered separately from, or as an alternative to, the most directly comparable GAAP financial measures.

To measure earnings performance on a consistent and comparable basis, we exclude certain items that affect comparability of operating results and the trend of earnings. These adjustments are irregular in timing, may not be indicative of our past and future performance and are therefore excluded to allow investors to better understand underlying operating trends. The following are examples of the types of adjustments that are excluded: (i) amortization of purchased intangible assets, (ii) acquisition-related items, (iii) business optimization and restructuring-related charges, (iv) certain significant and discrete tax matters and (v) other significant items management deems irregular or non-operating in nature.

Amortization expense of purchased intangible assets is a non-cash expense related to intangibles that were primarily the result of business acquisitions. Our history of acquiring businesses has resulted in significant increases in amortization of intangible assets that reduce our net income. The removal of amortization from our overall operating performance helps in assessing our cash generated from operations including our return on invested capital, which we believe is an important analysis for measuring our ability to generate cash and invest in our continued growth.

Acquisition-related items consist of (i) fair value adjustments to contingent consideration and other contingent liabilities resulting from acquisitions, (ii) due diligence, integration, legal fees and other transaction costs associated with our acquisition program and (iii) acquisition accounting charges for the amortization of the initial fair value adjustments of acquired inventory and deferred revenue. The adjustments of contingent consideration and other contingent liabilities are periodic adjustments to record such amounts at fair value at each balance sheet date. Given the subjective nature of the assumptions used in the determination of fair value calculations, fair value adjustments may potentially cause significant earnings volatility that are not representative of our operating results. Similarly, due diligence, integration, legal and other acquisition costs associated with our acquisition program, including accounting charges relating to recording acquired inventory and deferred revenue at fair market value, can be significant and also adversely impact our effective tax rate as certain costs are often not tax-deductible. Since these acquisition-related items are irregular and often mask underlying operating performance, we exclude these amounts for purposes of calculating these non-GAAP financial measures to facilitate an evaluation of our current operating performance and a comparison to past operating performance.

Restructuring-related and business optimization items consist of severance-related costs associated with work force reductions and other restructuring-related activities. Such costs include (i) salary continuation, (ii) bonus payments, (iii) outplacement services, (iv) medical-related premium costs and (v) accelerated stock-compensation costs. Since these restructuring-related and business optimization items often mask underlying operating performance, we exclude these amounts for purposes of calculating these non-GAAP financial measures to facilitate an evaluation of our current operating performance and a comparison to past operating performance.

Excess tax benefits and expenses resulting from stock compensation are recorded as an adjustment to income tax expense. The magnitude of the impact of excess tax benefits generated in the future, which may be favorable or unfavorable, are dependent upon our future grants of equity awards, our future share price on the date awards vest in relation to the fair value of awards on grant date and the exercise behavior of our stock award holders. Since these tax effects are largely unrelated to our results and unrepresentative of our normal effective tax rate, we excluded their impact on net income and diluted EPS to arrive at our non-GAAP financial measures.

In April 2020, we recorded a discrete tax benefit related to a provision under the recent federal CARES Act, which allowed us to carryback taxable losses up to five years. We also recorded a discrete tax benefit due to the reversal of a valuation allowance related to a previous acquisition. As these items were unrepresentative of our normal effective tax rate, we excluded their impact on net income and diluted EPS for fiscal 2020 to arrive at our non-GAAP financial measures.

In January 2020, we completed the disposition of a dental product line. This resulted in a pre-tax loss of $170 through general and administrative expenses for the nine months ended April 30, 2020. Since this loss was irregular, we made an adjustment to our net income and diluted EPS to exclude this loss to arrive at our non-GAAP financial measures.

During the nine months ended April 30, 2019, we recorded specific discrete tax items associated with our international operations that were unrelated to fiscal 2019. As these items were unrepresentative of our normal effective tax rate, we excluded their impact on net income and diluted EPS for fiscal 2019 to arrive at our non-GAAP financial measures.

In November 2018, we completed the disposition of our high purity water business in Canada. This resulted in a pre-tax gain of $1,313 through other income, net for the nine months ended April 30, 2019. Since this gain was irregular, we made an adjustment to our net income and diluted EPS to exclude this gain to arrive at our non-GAAP financial measures.

During the nine months ended April 30, 2019, we recorded an adjustment to a minor litigation matter in our consolidated financial statements. Since these costs are irregular and mask our underlying operating performance, we made an adjustment to our net income and diluted EPS for fiscal 2019 to exclude such costs to arrive at our non-GAAP financial measures.

Three Months Ended April 30, 2020

We made adjustments to net income and diluted EPS to exclude (i) amortization expense of purchased intangible assets, (ii) acquisition-related items, which includes a gain from the change in fair value of contingent consideration associated with the Hu-Friedy acquisition, (iii) business optimization and restructuring-related charges and (iv) tax matters to arrive at non-GAAP net income and non-GAAP diluted EPS.

Three Months Ended April 30, 2019

We made adjustments to net income and diluted EPS to exclude (i) amortization expense of purchased intangible assets, (ii) acquisition-related items, (iii) other business optimization and restructuring-related charges, primarily related to organizational leadership changes (iv) an adjustment to the excess tax effects applicable to stock compensation and (v) tax matters to arrive at non-GAAP net income and non-GAAP diluted EPS.

The reconciliations of net income and diluted EPS to non-GAAP net income and non-GAAP diluted EPS were calculated as follows:


                                           
          
          Three Months Ended April 30,


                  (Unaudited)                       2020                                        2019


     Net income/Diluted
      EPS, as reported                 $
        15,787                               $
      0.37            $
      8,175  $
     0.20


     Intangible
      amortization, net of
      tax(1)                     4,343                        0.10                           3,850          0.09


     Acquisition-related
      items, net of tax(2)    (12,493)                     (0.29)                          2,047          0.05


     Restructuring-related
      charges, net of
      tax(3)                     4,439                        0.11                           8,401          0.20


     Excess tax effects(4)                                                                   434          0.01


     Tax matters(4)            (5,283)                     (0.13)                             59


     Non-GAAP net income/
      Non-GAAP diluted EPS              $
        6,793                               $
      0.16           $
      22,966  $
     0.55




              (1)                      Amounts were
                                          recorded in
                                          general and
                                          administrative
                                          expenses.



              (2)                      For the three
                                          months ended
                                          April 30,
                                          2020, pre-
                                          tax
                                          acquisition-
                                          related items
                                          of $15,240
                                          (benefit)
                                          were recorded
                                          in general
                                          and
                                          administrative
                                          expenses. For
                                          the three
                                          months ended
                                          April 30,
                                          2019, pre-
                                          tax
                                          acquisition-
                                          related items
                                          of $47 were
                                          recorded in
                                          net sales,
                                          $394 were
                                          recorded in
                                          cost of sales
                                          and $2,400
                                          were recorded
                                          in general
                                          and
                                          administrative
                                          expenses.



              (3)                      For the three
                                          months ended
                                          April 30,
                                          2020, pre-
                                          tax
                                          restructuring-
                                          related items
                                          of $2,022
                                          were recorded
                                          in cost of
                                          sales and
                                          $1,797 were
                                          recorded in
                                          general and
                                          administrative
                                          expenses. For
                                          the three
                                          months ended
                                          April 30,
                                          2019, pre-
                                          tax
                                          restructuring-
                                          related items
                                          of $272 were
                                          recorded in
                                          cost of sales
                                          and $9,840
                                          were recorded
                                          in general
                                          and
                                          administrative
                                          expenses.



              (4)                      Amounts were
                                          recorded in
                                          income taxes.




               (dollar amounts in thousands except share and
                per share data or as otherwise specified)

Nine Months Ended April 30, 2020

We made adjustments to net income and diluted EPS to exclude (i) amortization expense of purchased intangible assets, (ii) acquisition-related items, which includes a gain from the change in fair value of contingent consideration associated with the Hu-Friedy acquisition, (iii) business optimization and restructuring-related charges, (iv) loss on disposition of product line (v) excess tax effects applicable to stock compensation and (vi) tax matters to arrive at non-GAAP net income and non-GAAP diluted EPS.

Nine Months Ended April 30, 2019

We made adjustments to net income and diluted EPS to exclude (i) amortization expense of purchased intangible assets, (ii) acquisition-related items, (iii) other business optimization and restructuring-related charges, (iv) litigation matters, (v) gain on disposition of business, (vi) excess tax effects applicable to stock compensation and (vii) tax matters to arrive at non-GAAP net income and non-GAAP diluted EPS.

The reconciliations of net income and diluted EPS to non-GAAP net income and non-GAAP diluted EPS were calculated as follows:


                                         
           
          Nine Months Ended April 30,


                  (Unaudited)                      2020                                       2019


     Net income/Diluted
      EPS, as reported                $
       19,291                               $
      0.46           $
       46,217  $
     1.11


     Intangible
      amortization, net of
      tax(1)                   17,331                       0.41                          11,928           0.29


     Acquisition-related
      items, net of tax(2)     18,105                       0.42                           4,236           0.10


     Restructuring-related
      charges, net of
      tax(3)                    9,723                       0.23                          10,486           0.25


     Litigation matters(1)                                                                 134


     Gain on disposition of
      business, net of
      tax(4)                                                                             (929)        (0.02)


     Loss on disposition of
      product line, net of
      tax(1)                      130


     Excess tax effects(5)        559                       0.01                           (563)        (0.01)


     Tax matters(5)           (5,283)                    (0.12)                            959           0.02


     Non-GAAP net income/
      Non-GAAP diluted EPS            $
       59,856                               $
      1.41           $
       72,468  $
     1.74




              (1)                      Amounts were
                                          recorded in
                                          general and
                                          administrative
                                          expenses.



              (2)                      For the nine
                                          months ended
                                          April 30,
                                          2020, pre-
                                          tax
                                          acquisition-
                                          related items
                                          of $16,700
                                          were recorded
                                          in cost of
                                          sales and
                                          $8,780 were
                                          recorded in
                                          general and
                                          administrative
                                          expenses. For
                                          the nine
                                          months ended
                                          April 30,
                                          2019, pre-
                                          tax
                                          acquisition-
                                          related items
                                          of $351 were
                                          recorded in
                                          net sales,
                                          $486 were
                                          recorded in
                                          cost of sales
                                          and $4,960
                                          were recorded
                                          in general
                                          and
                                          administrative
                                          expenses.



              (3)                      For the nine
                                          months ended
                                          April 30,
                                          2020, pre-
                                          tax
                                          restructuring-
                                          related items
                                          of $4,841
                                          were recorded
                                          in cost of
                                          sales and
                                          $8,630 were
                                          recorded in
                                          general and
                                          administrative
                                          expenses. For
                                          the nine
                                          months ended
                                          April 30,
                                          2019, pre-
                                          tax
                                          restructuring-
                                          related items
                                          of $272 were
                                          recorded in
                                          cost of sales
                                          and $12,533
                                          were recorded
                                          in general
                                          and
                                          administrative
                                          expenses.



              (4)                      Amounts were
                                          recorded in
                                          other income,
                                          net.



              (5)                      Amounts were
                                          recorded in
                                          income taxes.




               (dollar amounts in thousands except share and
                per share data or as otherwise specified)

Reconciliation of Net Income to EBITDAS and Adjusted EBITDAS

We believe EBITDAS is an important valuation measurement for management and investors given the increasing effect that non-cash charges, such as stock-based compensation, amortization related to acquisitions and depreciation of capital equipment have on net income. In particular, acquisitions have historically resulted in significant increases in amortization of purchased intangible assets that reduce net income. Additionally, we regard EBITDAS as a useful measure of operating performance and cash flow before the effect of interest expense and is a complement to operating income, net income and other GAAP financial performance measures. We define adjusted EBITDAS as EBITDAS excluding the same non-GAAP adjustments to net income discussed above. We use adjusted EBITDAS when evaluating operating performance because we believe the exclusion of such adjustments, of which a significant portion are non-cash items, is necessary to provide the most accurate measure of on-going core operating results and to evaluate comparative results period over period.

The reconciliations of net income to EBITDAS and adjusted EBITDAS were calculated as follows:


                                           Three Months Ended April 30,               Nine Months Ended April 30,


                   (Unaudited)     2020                          2019              2020                    2019


      Net income, as
       reported                         $
      15,787                       $
      8,175                                 $
        19,291   $
      46,217


      Interest expense,
       net                       10,113                           2,509              26,082                                6,742


      Income taxes              (3,456)                          4,128               (909)                              17,040


      Depreciation                7,890                           5,892              22,105                               15,455


      Amortization                8,949                           4,956              23,952                               15,508


      Loss on disposal of
       fixed assets               1,231                             529               1,297                                1,368


      Stock-based
       compensation
       expense                    3,027                           5,722               8,843                               11,885



     EBITDAS                    43,541                          31,911             100,661                              114,215


      Acquisition-related
       items(1)                (15,595)                          2,841              24,597                                5,797


      Restructuring-
       related charges(1)         3,780                           6,632              13,403                                8,871


      Gain on disposition
       of business                                                                                                    (1,313)


      Loss on disposition
       of product line                                                                170


      Litigation matters                                                                                                  163


      Adjusted EBITDAS                  $
      31,726                      $
      41,384                                $
        138,831  $
      127,733



            
              (1)              Excludes
                                          stock-based
                                          compensation
                                          expense.




               (dollar amounts in thousands except share and
                per share data or as otherwise specified)

Net Debt

We define net debt as long-term debt less cash and cash equivalents. Each of the components of net debt appears on our consolidated balance sheets. We believe that the presentation of net debt provides useful information to investors because we review net debt as part of our management of our overall liquidity, financial flexibility, capital structure and leverage.


                  (Unaudited) April 30, 2020                     July 31, 2019


     Long-term
      debt
      (excluding
      debt
      issuance
      costs)                                 $
     976,875                     $
     233,000


     Less cash
      and cash
      equivalents                  (115,766)            (44,535)


     Net debt                                $
     861,109                     $
     188,465



               (dollar amounts in
                thousands except share and
                per share data or as
                otherwise specified)

Reconciliation of Net Sales Growth to Organic Sales Growth

We define organic sales as net sales less (i) the impact of foreign currency translation, (ii) net sales related to acquired businesses during the first twelve months of ownership and (iii) dispositions during the periods being compared. We believe that reporting organic sales provides useful information to investors by helping identify underlying growth trends in our business and facilitating easier comparisons of our revenue performance with prior periods. We exclude the effect of foreign currency translation from organic sales because foreign currency translation is not under management's control, is subject to volatility and can obscure underlying business trends. We exclude the effect of acquisitions and dispositions because the nature, size, and number of acquisitions and divestitures can vary dramatically from period to period and can obscure underlying business trends and make comparisons of financial performance difficult.

For the three months ended April 30, 2020, the reconciliation of net sales growth to organic sales growth for total net sales and net sales of our reportable segments were calculated as follows:



     
                (Unaudited)                   Net Sales           Medical                     Life Sciences           Dental             Dialysis
                                                           Net Sales                   Net Sales               Net Sales          Net Sales



     Net sales growth                                 3.7                    (22.6)                                         7.1                        75.4     8.1
                                                         %                        %                                           %                          %
                                                                                                                                                                %



     Impact due to foreign currency translation       0.5                       0.9                                          0.2                            %   0.0
                                                         %                        %                                           %
                                                                                                                                                                %



     Sales related to acquisitions                 (15.5)                           %                                      0.0                      (78.5)    0.4
                                                         %                                                                    %                          %
                                                                                                                                                                %



     Organic sales growth                          (11.3)                   (21.7)                                         7.3                       (3.1)    8.5
                                                         %                        %                                           %
                                                                                                                                                         %      %



               (dollar amounts in
                thousands except share and
                per share data or as
                otherwise specified)

For the nine months ended April 30, 2020, the reconciliation of net sales growth to organic sales growth for total net sales and net sales of our reportable segments were calculated as follows:



     
                (Unaudited)       Net Sales           Medical                    Life Sciences           Dental             Dialysis
                                               Net Sales                  Net Sales               Net Sales          Net Sales



     Net sales growth                    15.3                    (5.5)                                         0.1                        105.3    (7.1)
                                             %                                                                   %                           %
                                                                     %                                                                               %


      Impact due to foreign currency       0.5                      0.8                                          0.0                             %    0.1
       translation                           %                                                                   %
                                                                     %                                                                               %


      Sales related to acquisitions/    (17.6)                          %                                      2.3                      (101.8)
       dispositions                          %                                                                   %                           %            %



     Organic sales growth               (1.8)                   (4.7)                                         2.4                          3.5    (7.0)
                                                                                                                 %                           %
                                             %                       %                                                                               %



               (dollar amounts in
                thousands except share and
                per share data or as
                otherwise specified)

View original content to download multimedia:http://www.prnewswire.com/news-releases/cantel-medical-reports-financial-results-for-its-third-quarter-fiscal-year-2020-301070471.html

SOURCE Cantel Medical Corp.