Biggest changeThis quarterly financial data was prepared on the same basis as, and should be read in conjunction with, the audited consolidated financial statements and related notes included herein. Quarters Year September 30, December 31, March 31, June 30, June 30, For the Periods Ended 2021 2021 2022 2022 2022 (in thousands) Net sales MFAs and other $ 83,758 $ 91,724 $ 84,330 $ 101,726 $ 361,538 Nutritional Specialties 35,997 37,330 41,394 42,475 157,196 Vaccines 21,249 21,873 22,865 22,334 88,321 Animal Health $ 141,004 $ 150,927 $ 148,589 $ 166,535 $ 607,055 Mineral Nutrition 54,432 66,655 69,033 69,392 259,512 Performance Products 19,229 15,130 21,997 19,338 75,694 Total net sales 214,665 232,712 239,619 255,265 942,261 Cost of goods sold 149,987 162,040 167,993 176,841 656,861 Gross profit 64,678 70,672 71,626 78,424 285,400 Selling, general and administrative expenses 50,066 48,378 52,432 55,538 206,414 Operating income 14,612 22,294 19,194 22,886 78,986 Interest expense, net 2,889 2,953 2,925 3,108 11,875 Foreign currency (gains) losses, net 2,128 (4,189) (10,564) 7,409 (5,216) Income before income taxes 9,595 23,530 26,833 12,369 72,327 Provision for income taxes 3,061 6,065 9,144 4,882 23,152 Net income $ 6,534 $ 17,465 $ 17,689 $ 7,487 $ 49,175 Net income per share basic $ 0.16 $ 0.43 $ 0.44 $ 0.18 $ 1.21 diluted $ 0.16 $ 0.43 $ 0.44 $ 0.18 $ 1.21 Adjusted EBITDA Animal Health $ 27,637 $ 33,696 $ 29,232 $ 33,541 $ 124,106 Mineral Nutrition 4,533 5,525 7,303 6,677 24,038 Performance Products 2,138 1,324 2,865 2,379 8,706 Corporate (11,842) (11,453) (11,404) (11,068) (45,767) Adjusted EBITDA $ 22,466 $ 29,092 $ 27,996 $ 31,529 $ 111,083 Reconciliation of net income to Adjusted EBITDA Net income $ 6,534 $ 17,465 $ 17,689 $ 7,487 $ 49,175 Interest expense, net 2,889 2,953 2,925 3,108 11,875 Provision for income taxes 3,061 6,065 9,144 4,882 23,152 Depreciation and amortization 7,854 8,001 8,445 8,405 32,705 EBITDA 20,338 34,484 38,203 23,882 116,907 Acquisition-related cost of goods sold — — 78 238 316 Acquisition-related transaction costs — — 279 — 279 Gain on sale of investment — (1,203) — — (1,203) Foreign currency (gains) losses, net 2,128 (4,189) (10,564) 7,409 (5,216) Adjusted EBITDA $ 22,466 $ 29,092 $ 27,996 $ 31,529 $ 111,083 67 Table of Contents Quarters Year September 30, December 31, March 31, June 30, June 30, For the Periods Ended 2020 2020 2021 2021 2021 (in thousands) Net sales MFAs and other $ 78,703 $ 81,577 $ 78,530 $ 91,207 $ 330,017 Nutritional Specialties 32,600 36,394 36,978 36,788 142,760 Vaccines 17,066 18,267 18,872 18,734 72,939 Animal Health $ 128,369 $ 136,238 $ 134,380 $ 146,729 $ 545,716 Mineral Nutrition 51,440 54,157 58,153 56,810 220,560 Performance Products 15,385 15,754 19,196 16,739 67,074 Total net sales 195,194 206,149 211,729 220,278 833,350 Cost of goods sold 131,075 137,884 142,564 150,450 561,973 Gross profit 64,119 68,265 69,165 69,828 271,377 Selling, general and administrative expenses 48,431 48,375 49,033 50,670 196,509 Operating income 15,688 19,890 20,132 19,158 74,868 Interest expense, net 2,810 3,214 2,933 3,923 12,880 Foreign currency (gains) losses, net (3,631) 624 (583) (890) (4,480) Income before income taxes 16,509 16,052 17,782 16,125 66,468 Provision (benefit) for income taxes 4,207 3,251 5,621 (996) 12,083 Net income $ 12,302 $ 12,801 $ 12,161 $ 17,121 $ 54,385 Net income per share basic $ 0.30 $ 0.32 $ 0.30 $ 0.42 $ 1.34 diluted $ 0.30 $ 0.32 $ 0.30 $ 0.42 $ 1.34 Adjusted EBITDA Animal Health $ 30,101 $ 33,349 $ 30,962 $ 29,541 $ 123,953 Mineral Nutrition 3,047 4,185 5,232 4,652 17,116 Performance Products 1,972 2,266 2,929 2,270 9,437 Corporate (10,831) (11,258) (11,073) (9,462) (42,624) Adjusted EBITDA $ 24,289 $ 28,542 $ 28,050 $ 27,001 $ 107,882 Reconciliation of net income to Adjusted EBITDA Net income $ 12,302 $ 12,801 $ 12,161 $ 17,121 $ 54,385 Interest expense, net 2,810 3,214 2,933 3,923 12,880 Provision (benefit) for income taxes 4,207 3,251 5,621 (996) 12,083 Depreciation and amortization 8,036 8,088 7,918 7,843 31,885 EBITDA 27,355 27,354 28,633 27,891 111,233 Stock-based compensation 565 564 — — 1,129 Foreign currency (gains) losses, net (3,631) 624 (583) (890) (4,480) Adjusted EBITDA $ 24,289 $ 28,542 $ 28,050 $ 27,001 $ 107,882 General description of non-GAAP financial measures Adjusted EBITDA Adjusted EBITDA is an alternative view of performance used by management as our primary operating measure, and we believe that investors’ understanding of our performance is enhanced by disclosing this performance measure.
Biggest changeThis quarterly financial data was prepared on the same basis as, and should be read in conjunction with, the audited consolidated financial statements and related notes included herein. Quarters Year September 30, December 31, March 31, June 30, June 30, For the Periods Ended 2022 2022 2023 2023 2023 (in thousands) Net sales MFAs and other $ 92,790 $ 97,179 $ 93,217 $ 104,163 $ 387,349 Nutritional Specialties 39,054 43,856 45,016 44,578 172,504 Vaccines 23,015 22,768 26,201 28,014 99,998 Animal Health $ 154,859 $ 163,803 $ 164,434 $ 176,755 $ 659,851 Mineral Nutrition 59,646 61,644 62,922 58,444 242,656 Performance Products 18,016 19,199 18,317 19,850 75,382 Total net sales 232,521 244,646 245,673 255,049 977,889 Cost of goods sold 163,875 167,261 170,133 178,383 679,652 Gross profit 68,646 77,385 75,540 76,666 298,237 Selling, general and administrative expenses 54,962 61,541 56,987 52,900 226,390 Operating income 13,684 15,844 18,553 23,766 71,847 Interest expense, net 3,067 3,884 3,871 4,499 15,321 Foreign currency (gains) losses, net 5,200 (149) (422) (2,174) 2,455 Income before income taxes 5,417 12,109 15,104 21,441 54,071 Provision for income taxes 1,561 4,899 5,062 9,943 21,465 Net income $ 3,856 $ 7,210 $ 10,042 $ 11,498 $ 32,606 Net income per share basic $ 0.10 $ 0.18 $ 0.25 $ 0.28 $ 0.81 diluted $ 0.10 $ 0.18 $ 0.25 $ 0.28 $ 0.81 Adjusted EBITDA Animal Health $ 26,964 $ 37,059 $ 34,217 $ 37,899 $ 136,139 Mineral Nutrition 5,297 4,399 3,859 3,862 17,417 Performance Products 2,364 2,292 2,413 2,277 9,346 Corporate (12,491) (12,838) (13,122) (11,698) (50,149) Adjusted EBITDA $ 22,134 $ 30,912 $ 27,367 $ 32,340 $ 112,753 Reconciliation of net income to Adjusted EBITDA Net income $ 3,856 $ 7,210 $ 10,042 $ 11,498 $ 32,606 Interest expense, net 3,067 3,884 3,871 4,499 15,321 Provision for income taxes 1,561 4,899 5,062 9,943 21,465 Depreciation and amortization 8,450 8,499 8,489 8,574 34,012 EBITDA 16,934 24,492 27,464 34,514 103,404 Environmental remediation costs — 6,569 325 — 6,894 Foreign currency (gains) losses, net 5,200 (149) (422) (2,174) 2,455 Adjusted EBITDA $ 22,134 $ 30,912 $ 27,367 $ 32,340 $ 112,753 70 Table of Contents Quarters Year September 30, December 31, March 31, June 30, June 30, For the Periods Ended 2021 2021 2022 2022 2022 (in thousands) Net sales MFAs and other $ 83,758 $ 91,724 $ 84,330 $ 101,726 $ 361,538 Nutritional Specialties 35,997 37,330 41,394 42,475 157,196 Vaccines 21,249 21,873 22,865 22,334 88,321 Animal Health $ 141,004 $ 150,927 $ 148,589 $ 166,535 $ 607,055 Mineral Nutrition 54,432 66,655 69,033 69,392 259,512 Performance Products 19,229 15,130 21,997 19,338 75,694 Total net sales 214,665 232,712 239,619 255,265 942,261 Cost of goods sold 149,987 162,040 167,993 176,841 656,861 Gross profit 64,678 70,672 71,626 78,424 285,400 Selling, general and administrative expenses 50,066 48,378 52,432 55,538 206,414 Operating income 14,612 22,294 19,194 22,886 78,986 Interest expense, net 2,889 2,953 2,925 3,108 11,875 Foreign currency (gains) losses, net 2,128 (4,189) (10,564) 7,409 (5,216) Income before income taxes 9,595 23,530 26,833 12,369 72,327 Provision (benefit) for income taxes 3,061 6,065 9,144 4,882 23,152 Net income $ 6,534 $ 17,465 $ 17,689 $ 7,487 $ 49,175 Net income per share basic $ 0.16 $ 0.43 $ 0.44 $ 0.18 $ 1.21 diluted $ 0.16 $ 0.43 $ 0.44 $ 0.18 $ 1.21 Adjusted EBITDA Animal Health $ 27,637 $ 33,696 $ 29,232 $ 33,541 $ 124,106 Mineral Nutrition 4,533 5,525 7,303 6,677 24,038 Performance Products 2,138 1,324 2,865 2,379 8,706 Corporate (11,842) (11,453) (11,404) (11,068) (45,767) Adjusted EBITDA $ 22,466 $ 29,092 $ 27,996 $ 31,529 $ 111,083 Reconciliation of net income to Adjusted EBITDA Net income $ 6,534 $ 17,465 $ 17,689 $ 7,487 $ 49,175 Interest expense, net 2,889 2,953 2,925 3,108 11,875 Provision (benefit) for income taxes 3,061 6,065 9,144 4,882 23,152 Depreciation and amortization 7,854 8,001 8,445 8,405 32,705 EBITDA 20,338 34,484 38,203 23,882 116,907 Acquisition-related cost of goods sold — — 78 238 316 Acquisition-related transaction costs — — 279 — 279 Gain on sale of investment — (1,203) — — (1,203) Foreign currency (gains) losses, net 2,128 (4,189) (10,564) 7,409 (5,216) Adjusted EBITDA $ 22,466 $ 29,092 $ 27,996 $ 31,529 $ 111,083 General description of non-GAAP financial measures Adjusted EBITDA Adjusted EBITDA is an alternative view of performance used by management as our primary operating measure, and we believe that investors’ understanding of our performance is enhanced by disclosing this performance measure.
Our companion animal development pipeline includes an early-stage atopic dermatitis compound, a novel Lyme vaccine delivery system product, two early-stage oral care compounds, and we entered into an agreement with Rejuvenate Bio, Inc. to collaborate on the development and commercialization of a gene therapy for MVD in canines. 58 Table of Contents Analysis of the consolidated statements of operations Summary Results of Operations Change For the Year Ended June 30 2022 2021 2020 2022 / 2021 2021/ 2020 (in thousands, except per share amounts and percentages) Net sales $ 942,261 $ 833,350 $ 800,354 $ 108,911 13 % $ 32,996 4 % Gross profit 285,400 271,377 256,882 14,023 5 % 14,495 6 % Selling, general and administrative expenses 206,414 196,509 187,688 9,905 5 % 8,821 5 % Operating income 78,986 74,868 69,194 4,118 6 % 5,674 8 % Interest expense, net 11,875 12,880 12,856 (1,005) (8) % 24 0 % Foreign currency (gains), net (5,216) (4,480) 826 (736) * (5,306) * Income before income taxes 72,327 66,468 55,512 5,859 9 % 10,956 20 % Provision for income taxes 23,152 12,083 21,960 11,069 92 % (9,877) (45) % Net income $ 49,175 $ 54,385 $ 33,552 $ (5,210) (10) % $ 20,833 62 % Net income per share Basic $ 1.21 $ 1.34 $ 0.83 $ (0.13) $ 0.51 Diluted $ 1.21 $ 1.34 $ 0.83 $ (0.13) $ 0.51 Weighted average number of shares outstanding Basic 40,504 40,473 40,454 Diluted 40,504 40,504 40,504 Ratio to net sales Gross profit 30.3 % 32.6 % 32.1 % Selling, general and administrative expenses 21.9 % 23.6 % 23.5 % Operating income 8.4 % 9.0 % 8.6 % Income before income taxes 7.7 % 8.0 % 6.9 % Net income 5.2 % 6.5 % 4.2 % Effective tax rate 32.0 % 18.2 % 39.6 % Certain amounts and percentages may reflect rounding adjustments. * Calculation not meaningful Changes in net sales from period to period primarily result from changes in volumes and average selling prices.
Our companion animal development pipeline includes an early-stage atopic dermatitis compound, a novel Lyme vaccine delivery system product, a potential treatment for mitral heart valve disease in dogs, a pain product and two early-stage oral care compounds. 58 Table of Contents Analysis of the consolidated statements of operations Summary Results of Operations Change For the Year Ended June 30 2023 2022 2021 2023 / 2022 2022/ 2021 (in thousands, except per share amounts and percentages) Net sales $ 977,889 $ 942,261 $ 833,350 $ 35,628 4 % $ 108,911 13 % Gross profit 298,237 285,400 271,377 12,837 4 % 14,023 5 % Selling, general and administrative expenses 226,390 206,414 196,509 19,976 10 % 9,905 5 % Operating income 71,847 78,986 74,868 (7,139) (9) % 4,118 6 % Interest expense, net 15,321 11,875 12,880 3,446 29 % (1,005) (8) % Foreign currency (gains) losses, net 2,455 (5,216) (4,480) 7,671 * (736) * Income before income taxes 54,071 72,327 66,468 (18,256) (25) % 5,859 9 % Provision for income taxes 21,465 23,152 12,083 (1,687) (7) % 11,069 92 % Net income $ 32,606 $ 49,175 $ 54,385 $ (16,569) (34) % $ (5,210) (10) % Net income per share Basic $ 0.81 $ 1.21 $ 1.34 $ (0.40) $ (0.13) Diluted $ 0.81 $ 1.21 $ 1.34 $ (0.40) $ (0.13) Weighted average number of shares outstanding Basic 40,504 40,504 40,473 Diluted 40,504 40,504 40,504 Ratio to net sales Gross profit 30.5 % 30.3 % 32.6 % Selling, general and administrative expenses 23.2 % 21.9 % 23.6 % Operating income 7.3 % 8.4 % 9.0 % Income before income taxes 5.5 % 7.7 % 8.0 % Net income 3.3 % 5.2 % 6.5 % Effective tax rate 39.7 % 32.0 % 18.2 % Certain amounts and percentages may reflect rounding adjustments. * Calculation not meaningful Changes in net sales from period to period primarily result from changes in volumes and average selling prices.
Segment net sales and Adjusted EBITDA: Change For the Year Ended June 30 2022 2021 2020 2022 / 2021 2021 / 2020 Net sales (in thousands) MFAs and other $ 361,538 $ 330,017 $ 322,300 $ 31,521 10 % $ 7,717 2 % Nutritional specialties 157,196 142,760 129,264 14,436 10 % 13,496 10 % Vaccines 88,321 72,939 75,340 15,382 21 % (2,401) (3) % Animal Health 607,055 545,716 526,904 61,339 11 % 18,812 4 % Mineral Nutrition 259,512 220,560 214,412 38,952 18 % 6,148 3 % Performance Products 75,694 67,074 59,038 8,620 13 % 8,036 14 % Total $ 942,261 $ 833,350 $ 800,354 $ 108,911 13 % $ 32,996 4 % Adjusted EBITDA Animal Health $ 124,106 $ 123,953 $ 123,106 $ 153 0 % $ 847 1 % Mineral Nutrition 24,038 17,116 14,678 6,922 40 % 2,438 17 % Performance Products 8,706 9,437 4,534 (731) (8) % 4,903 108 % Corporate (45,767) (42,624) (40,178) (3,143) 7 % (2,446) 6 % Total $ 111,083 $ 107,882 $ 102,140 $ 3,201 3 % $ 5,742 6 % Adjusted EBITDA ratio to segment net sales Animal Health 20.4 % 22.7 % 23.4 % Mineral Nutrition 9.3 % 7.8 % 6.8 % Performance Products 11.5 % 14.1 % 7.7 % Corporate (1) (4.9) % (5.1) % (5.0) % Total (1) 11.8 % 12.9 % 12.8 % (1) Reflects ratio to total net sales.
Segment net sales and Adjusted EBITDA: Change For the Year Ended June 30 2023 2022 2021 2023 / 2022 2022 / 2021 Net sales (in thousands, except percentages) MFAs and other $ 387,349 $ 361,538 $ 330,017 $ 25,811 7 % $ 31,521 10 % Nutritional specialties 172,504 157,196 142,760 15,308 10 % 14,436 10 % Vaccines 99,998 88,321 72,939 11,677 13 % 15,382 21 % Animal Health 659,851 607,055 545,716 52,796 9 % 61,339 11 % Mineral Nutrition 242,656 259,512 220,560 (16,856) (6) % 38,952 18 % Performance Products 75,382 75,694 67,074 (312) (0) % 8,620 13 % Total $ 977,889 $ 942,261 $ 833,350 $ 35,628 4 % $ 108,911 13 % Adjusted EBITDA Animal Health $ 136,139 $ 124,106 $ 123,953 $ 12,033 10 % $ 153 0 % Mineral Nutrition 17,417 24,038 17,116 (6,621) (28) % 6,922 40 % Performance Products 9,346 8,706 9,437 640 7 % (731) (8) % Corporate (50,149) (45,767) (42,624) (4,382) 10 % (3,143) 7 % Total $ 112,753 $ 111,083 $ 107,882 $ 1,670 2 % $ 3,201 3 % Adjusted EBITDA as a percentage of segment net sales Animal Health 20.6 % 20.4 % 22.7 % Mineral Nutrition 7.2 % 9.3 % 7.8 % Performance Products 12.4 % 11.5 % 14.1 % Corporate (1) (5.1) % (4.9) % (5.1) % Total (1) 11.5 % 11.8 % 12.9 % (1) Reflects ratio to total net sales.
Analysis of financial condition, liquidity and capital resources Net increase (decrease) in cash and cash equivalents was: Change For the Year Ended June 30 2022 2021 2020 2022/ 2021 2021/ 2020 (in thousands) Cash provided (used) by: Operating activities $ 31,649 $ 48,306 $ 59,348 $ (16,657) $ (11,042) Investing activities (22,582) (18,580) (120,390) (4,002) 101,810 Financing activities 16,343 (16,995) 40,936 33,338 (57,931) Effect of exchange-rate changes on cash and cash equivalents (1,374) 1,138 (1,124) (2,512) 2,262 Net increase in cash and cash equivalents $ 24,036 $ 13,869 $ (21,230) $ 10,167 $ 35,099 Net cash provided by operating activities was comprised of: Change For the Year Ended June 30 2022 2021 2020 2022 / 2021 2021 / 2020 (in thousands) EBITDA $ 111,083 $ 111,233 $ 100,709 $ (150) $ 10,524 Adjustments: Gain on sale of investment (1,203) — — (1,203) — Acquisition-related cost of goods sold 316 — 280 316 (280) Acquisition-related transaction costs 279 — 462 279 (462) Acquisition-related other, net — — (2,821) — 2,821 Stock-based compensation — 1,129 2,259 (1,129) (1,130) Restructuring costs — — 425 — (425) Foreign currency (gains), net (5,216) (4,480) 826 (736) (5,306) Interest paid, net (11,159) (10,808) (11,577) (351) 769 Income taxes paid (17,854) (19,395) (20,866) 1,541 1,471 Changes in operating assets and liabilities and other items (44,597) (29,373) (10,349) (15,224) (19,024) Net cash provided by operating activities $ 31,649 $ 48,306 $ 59,348 $ (16,657) $ (11,042) Certain amounts may reflect rounding adjustments.
Analysis of financial condition, liquidity and capital resources Net increase (decrease) in cash and cash equivalents was: Change For the Year Ended June 30 2023 2022 2021 2023/ 2022 2022/ 2021 (in thousands) Cash (used) provided by: Operating activities $ 13,310 $ 31,649 $ 48,306 $ (18,339) $ (16,657) Investing activities (74,018) (22,582) (18,580) (51,436) (4,002) Financing activities 26,987 16,343 (16,995) 10,644 33,338 Effect of exchange-rate changes on cash and cash equivalents 754 (1,374) 1,138 2,128 (2,512) Net (decrease) increase in cash and cash equivalents $ (32,967) $ 24,036 $ 13,869 $ (57,003) $ 10,167 66 Table of Contents Net cash provided by operating activities was comprised of: Change For the Year Ended June 30 2023 2022 2021 2023 / 2022 2022 / 2021 (in thousands) EBITDA $ 103,404 $ 116,907 $ 111,233 $ (13,503) $ 5,674 Adjustments: Environmental remediation costs 6,894 — — 6,894 — Gain on sale of investment — (1,203) — 1,203 (1,203) Acquisition-related cost of goods sold — 316 — (316) 316 Acquisition-related transaction costs — 279 — (279) 279 Stock-based compensation — — 1,129 — (1,129) Foreign currency (gains) losses, net 2,455 (5,216) (4,480) 7,671 (736) Interest paid, net (14,575) (11,159) (10,808) (3,416) (351) Income taxes paid (20,410) (17,854) (19,395) (2,556) 1,541 Changes in operating assets and liabilities and other items (64,458) (50,421) (29,373) (14,037) (21,048) Net cash provided by operating activities $ 13,310 $ 31,649 $ 48,306 $ (18,339) $ (16,657) Certain amounts may reflect rounding adjustments.
Certain amounts and percentages may reflect rounding adjustments. * Calculation not meaningful 60 Table of Contents A reconciliation of net income, as reported under GAAP, to Adjusted EBITDA: Change For the Year Ended June 30 2022 2021 2020 2022/ 2021 2021/ 2020 (in thousands) Net income $ 49,175 $ 54,385 $ 33,552 $ (5,210) (10) % $ 20,833 62 % Interest expense, net 11,875 12,880 12,856 (1,005) (8) % 24 0 % Provision for income taxes 23,152 12,083 21,960 11,069 92 % (9,877) (45) % Depreciation and amortization 32,705 31,885 32,341 820 3 % (456) (1) % EBITDA 116,907 111,233 100,709 5,674 5 % 10,524 10 % Gain on sale of investment (1,203) — — (1,203) * — * Acquisition-related cost of goods sold 316 — 280 316 * (280) * Acquisition-related transaction costs 279 — 462 279 * (462) * Acquisition-related other, net (1) — — (2,821) — * 2,821 * Stock-based compensation — 1,129 2,259 (1,129) * (1,130) * Restructuring costs — — 425 — * (425) * Foreign currency (gains) losses, net (5,216) (4,480) 826 (736) * (5,306) * Adjusted EBITDA $ 111,083 $ 107,882 $ 102,140 $ 3,201 3 % $ 5,742 6 % (1) Acquisition-related other, net was primarily a result of a reduction to acquisition-related contingent consideration.
Certain amounts and percentages may reflect rounding adjustments. * Calculation not meaningful 60 Table of Contents A reconciliation of net income, as reported under GAAP, to Adjusted EBITDA: Change For the Year Ended June 30 2023 2022 2021 2023/ 2022 2022/ 2021 (in thousands, except percentages) Net income $ 32,606 $ 49,175 $ 54,385 $ (16,569) (34) % $ (5,210) (10) % Interest expense, net 15,321 11,875 12,880 3,446 29 % (1,005) (8) % Provision for income taxes 21,465 23,152 12,083 (1,687) (7) % 11,069 92 % Depreciation and amortization 34,012 32,705 31,885 1,307 4 % 820 3 % EBITDA 103,404 116,907 111,233 (13,503) (12) % 5,674 5 % Environmental remediation costs 6,894 — — 6,894 * — * Gain on sale of investment — (1,203) — 1,203 * (1,203) * Acquisition-related cost of goods sold — 316 — (316) * 316 * Acquisition-related transaction costs — 279 — (279) * 279 * Stock-based compensation — — 1,129 — * (1,129) * Foreign currency (gains) losses, net 2,455 (5,216) (4,480) 7,671 * (736) * Adjusted EBITDA $ 112,753 $ 111,083 $ 107,882 $ 1,670 2 % $ 3,201 3 % Certain amounts and percentages may reflect rounding adjustments. * Calculation not meaningful Adjusted net income We report adjusted net income to portray the results of our operations prior to considering certain income statement elements.