Biggest changeThe changes in income tax were primarily due to relative changes in pre-tax income and the impact of discrete tax items. - 36 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Our Financial Results The following table presents selected financial information derived from our Consolidated Financial Statements, contained in Item 8, “Financial Statements and Supplementary Data” of this report, for the periods presented (dollars in thousands, except per share amounts): Change Change 2023 vs. 2022 2022 vs. 2021 2023 2022 2021 $ % $ % Medical Sales: Cardio & Vascular $ 836,342 $ 699,469 $ 593,117 $ 136,873 20 % $ 106,352 18 % Cardiac Rhythm Management & Neuromodulation 610,577 532,580 502,288 77,997 15 % 30,292 6 % Advanced Surgical, Orthopedics & Portable Medical 106,421 97,502 87,221 8,919 9 % 10,281 12 % Total Medical Sales 1,553,340 1,329,551 1,182,626 223,789 17 % 146,925 12 % Non-Medical 43,333 46,545 38,453 (3,212) (7) % 8,092 21 % Total sales 1,596,673 1,376,096 1,221,079 220,577 16 % 155,017 13 % Cost of sales 1,178,384 1,017,090 884,109 161,294 16 % 132,981 15 % Gross profit 418,289 359,006 336,970 59,283 17 % 22,036 7 % Gross profit as a % of sales 26.2 % 26.1 % 27.6 % Operating expenses: Selling, general and administrative 175,619 160,578 141,418 15,041 9 % 19,160 14 % Research, development and engineering 63,771 60,918 51,985 2,853 5 % 8,933 17 % Restructuring and other charges 11,569 16,183 7,856 (4,614) (29) % 8,327 106 % Total operating expenses 250,959 237,679 201,259 13,280 6 % 36,420 18 % Operating income 167,330 121,327 135,711 46,003 38 % (14,384) (11) % Interest expense 53,370 38,632 31,628 14,738 38 % 7,004 22 % Loss on equity investments, net 5,691 7,636 3,143 (1,945) (25) % 4,493 143 % Other (income) loss, net 975 (899) (123) 1,874 NM (776) NM Income from continuing operations before income taxes 107,294 75,958 101,063 31,336 41 % (25,105) (25) % Provision for income taxes 16,644 10,608 8,043 6,036 57 % 2,565 32 % Effective tax rate 15.5 % 14.0 % 8.0 % Income from continuing operations $ 90,650 $ 65,350 $ 93,020 $ 25,300 39 % $ (27,670) (30) % Diluted earnings per share from continuing operations $ 2.69 $ 1.96 $ 2.80 $ 0.73 37 % $ (0.84) (30) % NM - Calculated change not meaningful. - 37 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Fiscal 2023 Compared with Fiscal 2022 The following discussion is a comparison between results for the years ended December 31, 2023 and 2022.
Biggest changeOur Financial Results The following table presents selected financial information derived from our Consolidated Financial Statements, contained in Item 8, “Financial Statements and Supplementary Data,” of this report, for the periods presented (dollars in thousands, except per share amounts): Change Change 2024 vs. 2023 2023 vs. 2022 2024 2023 2022 $ % $ % Cardio & Vascular $ 949,576 $ 836,343 $ 699,401 $ 113,233 14 % $ 136,942 20 % Cardiac Rhythm Management & Neuromodulation 660,610 612,891 534,371 47,719 8 % 78,520 15 % Other Markets 106,410 106,422 97,505 (12) — % 8,917 9 % Total sales 1,716,596 1,555,656 1,331,277 160,940 10 % 224,379 17 % Cost of sales 1,257,582 1,145,767 985,516 111,815 10 % 160,251 16 % Gross profit 459,014 409,889 345,761 49,125 12 % 64,128 19 % Gross profit as a % of sales 26.7 % 26.3 % 26.0 % Operating expenses: Selling, general and administrative 185,202 173,171 158,050 12,031 7 % 15,121 10 % Research, development and engineering 53,425 61,967 59,762 (8,542) (14) % 2,205 4 % Restructuring and other charges 12,149 11,428 15,271 721 6 % (3,843) (25) % Total operating expenses 250,776 246,566 233,083 4,210 2 % 13,483 6 % Operating income 208,238 163,323 112,678 44,915 28 % 50,645 45 % Interest expense 56,374 51,275 37,265 5,099 10 % 14,010 38 % Loss on equity investments, net 780 5,691 7,636 (4,911) (86) % (1,945) (25) % Other (income) loss, net 3,521 975 (899) 2,546 NM 1,874 NM Income from continuing operations before income taxes 147,563 105,382 68,676 42,181 40 % 36,706 53 % Provision for income taxes 26,510 16,239 8,929 10,271 63 % 7,310 82 % Effective tax rate 18.0 % 15.4 % 13.0 % Income from continuing operations $ 121,053 $ 89,143 $ 59,747 $ 31,910 36 % $ 29,396 49 % Diluted earnings per share from continuing operations $ 3.40 $ 2.64 $ 1.79 $ 0.76 29 % $ 0.85 47 % NM - Calculated change not meaningful. - 36 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Fiscal 2024 Compared with Fiscal 2023 The following discussion is a comparison between results for the years ended December 31, 2024 and 2023.
If it is more-likely-than-not that a reporting unit’s fair value is less than its carrying value, or if we elect not to perform a qualitative assessment of a reporting unit, a quantitative analysis is performed, in which the fair value of the reporting unit is compared to its carrying value.
If it is more-likely-than-not that the reporting unit’s fair value is less than its carrying value, or if we elect not to perform a qualitative assessment of the reporting unit, a quantitative analysis is performed, in which the fair value of the reporting unit is compared to its carrying value.
In conducting this annual impairment testing, we may first perform a qualitative assessment of whether it is more-likely-than-not that a reporting unit’s fair value is less than its carrying value. If not, no further goodwill impairment testing is required.
In conducting this annual impairment testing, we may first perform a qualitative assessment of whether it is more-likely-than-not that the reporting unit’s fair value is less than its carrying value. If not, no further goodwill impairment testing is required.
The losses from extinguishment of debt during 2023 were related to prepayments of portions of the TLA Facility and full repayment of our Term Loan B facility in connection with issuance of the 2028 Notes.
The losses from extinguishment of debt during 2023 were related to prepayments of portions of the TLA Facility and full repayment of our Term Loan B facility in connection with issuance of the 2028 Convertible Notes.
In addition, we continue to explore tax planning opportunities that may have a material impact on our effective tax rate. It is reasonably possible that a reduction of approximately $0.6 million of the balance of unrecognized tax benefits may occur within the next twelve months as a result of the lapse of the statute of limitations and/or audit settlements.
In addition, we continue to explore tax planning opportunities that may have a material impact on our effective tax rate. It is reasonably possible that a reduction of approximately $4.0 million of the balance of unrecognized tax benefits may occur within the next twelve months as a result of the lapse of the statute of limitations and/or audit settlements.
Our research and development initiatives continue to emphasize new product development, product improvements, and the development of new technological platform innovations. - 39 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Restructuring and Other Charges We continuously evaluate our business and identify opportunities to realign resources to better serve our customers and markets, improve operational efficiency and capabilities, and lower operating costs.
Our research and development initiatives continue to emphasize new product development, product improvements, and the development of new technological platform innovations. - 38 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Restructuring and Other Charges We continuously evaluate our business and identify opportunities to realign resources to better serve our customers and markets, improve operational efficiency and capabilities, and lower operating costs.
This discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors, including but not limited to those under the heading Item 1A, “Risk Factors” of this report.
This discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors, including but not limited to those under the heading Item 1A, “Risk Factors,” of this report.
Unforeseen changes, such as the loss of one or more significant customers, technology obsolescence, or significant manufacturing disruption, among other factors, could substantially alter the assumptions regarding the ability to realize the return of our investment in long-lived assets, definite-lived intangible assets or their estimated useful lives. - 48 - Table of Contents
Unforeseen changes, such as the loss of one or more significant customers, technology obsolescence, or significant manufacturing disruption, among other factors, could substantially alter the assumptions regarding the ability to realize the return of our investment in long-lived assets, definite-lived intangible assets or their estimated useful lives. - 51 - Table of Contents
The Senior Secured Credit Facilities include a mandatory prepayment provision customary for similar credit facilities. During the first quarter of 2023, we issued $500 million aggregate principal amount of notes. The 2028 Convertible Notes mature on February 15, 2028 and bear interest at a fixed rate of 2.125% per annum.
The Senior Secured Credit Facilities include a mandatory prepayment provision customary for similar credit facilities. During 2023, we issued $500 million aggregate principal amount of notes. The 2028 Convertible Notes mature on February 15, 2028 and bear interest at a fixed rate of 2.125% per annum.
Evaluation of goodwill for impairment We test each reporting unit’s goodwill for impairment on the last day of our fiscal year and between annual tests if an event occurs or circumstances change that would more-likely-than-not reduce the fair value of a reporting unit below its carrying value.
Evaluation of goodwill for impairment We test our reporting unit’s goodwill for impairment on the last day of our fiscal year and between annual tests if an event occurs or circumstances change that would more-likely-than-not reduce the fair value of the reporting unit below its carrying value.
This listing is not a comprehensive list of all of our accounting policies. For further information regarding the application of these and other accounting policies, see Note 1, “Summary of Significant Accounting Policies,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report.
This listing is not a comprehensive list of all of our accounting policies. For further information regarding the application of these and other accounting policies, see Note 1, “Summary of Significant Accounting Policies,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report.
Impairment, if any, is based on the excess of the carrying value over the fair value of these assets. We performed a quantitative assessment to test our indefinite-lived intangible assets for impairment as of December 31, 2023.
Impairment, if any, is based on the excess of the carrying value over the fair value of these assets. We performed a quantitative assessment to test our indefinite-lived intangible assets for impairment as of December 31, 2024.
Refer to Note 1, “Summary of Significant Accounting Policies,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report for additional information about these recently issued accounting standards and their potential impact on our financial condition or results of operations. - 46 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS CRITICAL ACCOUNTING ESTIMATES Management’s discussion and analysis of financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP.
Refer to Note 1, “Summary of Significant Accounting Policies,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report for additional information about these recently issued accounting standards and their potential impact on our financial condition or results of operations. - 49 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS CRITICAL ACCOUNTING ESTIMATES Management’s discussion and analysis of financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP.
Included in restructuring charges for 2023 are $3.6 million in costs related to the relocation and closure of our R&D facility in Israel. (b) Amount for 2023 primarily includes acquisition expenses related to the InNeuroCo and Pulse (complete in January 2024) acquisitions, and integration expenses related to the Aran and Oscor acquisitions.
Included in restructuring charges for 2023 are $3.6 million in costs related to the relocation and closure of our R&D facility in Israel. (b) Amount for 2023 primarily includes acquisition expenses related to the InNeuroCo and Pulse acquisitions, and integration expenses related to the Aran and Oscor acquisitions.
See Note 17, “Financial Instruments and Fair Value Measurements,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report for additional information related to the fair value measurement of the contingent consideration. (c) Amounts include gains and losses in connection with the disposal of property, plant and equipment.
See Note 18, “Financial Instruments and Fair Value Measurements,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report for additional information related to the fair value measurement of the contingent consideration. (c) Amounts include gains and losses in connection with the disposal of property, plant and equipment.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of our financial condition and results of operations should be read together with our consolidated financial statements and the related notes appearing in Item 8, “Financial Statements and Supplementary Data” of this report.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of our financial condition and results of operations should be read together with our consolidated financial statements and the related notes appearing in Item 8, “Financial Statements and Supplementary Data,” of this report.
Our off-balance sheet commitments related to our outstanding letters of credit as of December 31, 2023 were $3.5 million.
Our off-balance sheet commitments related to our outstanding letters of credit as of December 31, 2024 were $5.3 million.
Refer to Note 8, “Debt,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report for additional information regarding long-term debt.
Refer to Note 9, “Debt,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report for additional information regarding long-term debt.
The Lake Region Medical tradename had an excess of the estimated fair value over carrying value of approximately 75% and a carrying value of $70 million at December 31, 2023. We do not believe that our indefinite-lived intangible assets are at risk for impairment.
The Lake Region Medical tradename had an excess of the estimated fair value over carrying value of approximately 88% and a carrying value of $70 million at December 31, 2024. We do not believe that our indefinite-lived intangible assets are at risk for impairment.
The provision for income taxes for 2023 differs from the U.S. statutory rate due to the following (dollars in thousands): U.S.
The provision for income taxes for 2024 differs from the U.S. statutory rate due to the following (dollars in thousands): U.S.
On December 15, 2022, the European Union (EU) Member States formally adopted the EU’s Pillar Two Directive, which generally provides for a minimum effective tax rate of 15%, as established by the Organization for Economic Co-operation and Development (OECD) Pillar Two Framework. The effective dates are January 1, 2024, and January 1, 2025 for different aspects of the directive.
On December 15, 2022, the European Union (EU) Member States formally adopted the EU’s Pillar Two Directive, which generally provides for a minimum effective tax rate of 15%, as established by the OECD Pillar Two Framework. The effective dates are January 1, 2024, and January 1, 2025 for different aspects of the directive.
Presented below is a summary of contractual obligations and other minimum commitments as of December 31, 2023. Refer to Note 13, “Commitments and Contingencies,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report for additional information regarding self-insurance liabilities, which are not reflected in the table below.
Presented below is a summary of contractual obligations and other minimum commitments as of December 31, 2024. Refer to Note 14, “Commitments and Contingencies,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report for additional information regarding self-insurance liabilities, which are not reflected in the table below.
(b) Refer to Note 14, “Leases,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report for additional information about our operating and finance lease obligations.
(b) Refer to Note 15, “Leases,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report for additional information about our operating and finance lease obligations.
We expect 2024 capital expenditures to approximate $90 million to $110 million, with a significant portion related to additional upgrades of manufacturing facilities and information technology systems, as well as for manufacturing equipment to support productivity initiatives.
We expect 2025 capital expenditures to approximate $110 million to $120 million, with a significant portion related to additional upgrades of manufacturing facilities, as well as for manufacturing equipment to support productivity initiatives and information technology systems.
For more information on our acquisitions and application of the acquisition method, see Note 2, “Business Acquisitions,”of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report.
For more information on our acquisitions and application of the acquisition method, see Note 2, “Business Acquisitions,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report.
Refer to Note 12, “Income Taxes,” of the Notes to Consolidated Financial Statements in Item 8, “Financial Statements and Supplementary Data” of this report for additional information about these unrecognized tax benefits.
Refer to Note 13, “Income Taxes,” of the Notes to Consolidated Financial Statements in Item 8, “Financial Statements and Supplementary Data,” of this report for additional information about these unrecognized tax benefits.
Consistent with our strategy, the acquisition of Aran further increases our ability to offer complete solutions for complex delivery and therapeutic devices in high growth cardiovascular markets such as structural heart, neurovascular, peripheral vascular, and endovascular as well as general surgery.
The acquisition of Aran further increased our ability to offer complete solutions for complex delivery and therapeutic devices in high growth cardiovascular markets such as structural heart, neurovascular, peripheral vascular, and endovascular as well as general surgery.
For the Greatbatch Medical tradename, the excess of the estimated fair value over carrying value (expressed as a percentage of carrying value) was in excess of its carrying value of $20 million by approximately 327% as of December 31, 2023.
For the Greatbatch Medical tradename, the excess of the estimated fair value over carrying value (expressed as a percentage of carrying value) was in excess of its carrying value of $20 million by approximately 354% as of December 31, 2024.
Loss on Equity Investments, Net During 2023 and 2022, we recognized net losses of $5.7 million and $7.6 million, respectively, on our equity investments. Gains and losses on equity investments are generally unpredictable in nature. During 2023, we recognized impairment charges of $5.2 million related to investments in our non-marketable equity securities.
Loss on Equity Investments, Net During 2024 and 2023, we recognized net losses of $0.8 million and $5.7 million, respectively, on our equity investments. Gains and losses on equity investments are generally unpredictable in nature. During 2024 and 2023, we recognized impairment charges of $0.2 million and $5.2 million, respectively, related to investments in our non-marketable equity securities.
The impact of foreign currency exchange rates on transactions denominated in foreign currencies included in Other (income) loss, net for 2023 were net losses of $1.0 million and net gains of $1.1 million for 2022. We continually monitor our foreign currency exposures and seek to take steps to mitigate these risks.
The impact of foreign currency exchange rates on transactions denominated in foreign currencies included in Other (income) loss, net for 2024 and 2023 were net losses of $3.2 million and $1.0 million, respectively. We continually monitor our foreign currency exposures and seek to take steps to mitigate these risks.
Effective as of October 1, 2023, we acquired substantially all of the assets and assumed certain liabilities of InNeuroCo, Inc.(“InNeuroCo”). InNeuroCo is a recognized leader in neurovascular catheter innovation with strong development and manufacturing capabilities. InNeuroCo’s expertise and highly differentiated neurovascular catheter innovation complements our existing capabilities and market focus.
On October 1, 2023, we acquired substantially all of the assets and assumed certain liabilities of InNeuroCo, a recognized leader in neurovascular catheter innovation with strong development and manufacturing capabilities. InNeuroCo’s expertise and highly differentiated neurovascular catheter innovation complements our existing capabilities and market focus.
As of December 31, 2023, our contractual debt service obligations for 2024, consisting of interest on our outstanding debt and commitment fees on the unused portion of the Revolving Credit Facility are estimated to be approximately $44 million.
As of December 31, 2024, our contractual debt service obligations for 2025, consisting of principal and interest on our outstanding debt and commitment fees on the unused portion of the Revolving Credit Facility are estimated to be approximately $52 million.
Capital expenditures, which are net of proceeds from the sale of property, plant and equipment, for 2023 totaled $119.8 million, compared to $74.1 million and $53.0 million in 2022 and 2021, respectively. Capital expenditures in 2023 related primarily to upgrades of manufacturing facilities and information technology systems.
Capital expenditures, which are net of proceeds from the sale of property, plant and equipment, for 2024 totaled $105.3 million, compared to $119.8 million and $74.1 million in 2023 and 2022, respectively. Capital expenditures in 2024 related primarily to upgrades of manufacturing facilities, manufacturing equipment and information technology systems.
As of December 31, 2023, approximately $6.4 million of unrecognized tax benefits would favorably impact the effective tax rate (net of federal impact on state issues), if recognized.
As of December 31, 2024, approximately $6.1 million of unrecognized tax benefits would favorably impact the effective tax rate (net of federal impact on state issues), if recognized.
We are authorized to issue up to 100 million shares of common stock, of which approximately 33 million shares were issued and outstanding at December 31, 2023, and 100 million shares of preferred stock, none of which were outstanding at December 31, 2023.
We are authorized to issue up to 100 million shares of common stock, of which approximately 34 million shares were issued and outstanding at December 31, 2024, and 100 million shares of preferred stock, none of which were outstanding at December 31, 2024.
The residual losses for 2023 and 2022 relate to our share of equity method investee gains/losses, including unrealized appreciation and depreciation of the underlying interests of the investee. As of December 31, 2023 and December 31, 2022, the carrying value of our equity investments was $8.2 million and $13.9 million, respectively.
The residual losses for 2024 and 2023 relate to our share of equity method investee gains/losses, including unrealized appreciation and depreciation of the underlying interests of the investee. As of December 31, 2024 and December 31, 2023, the carrying value of our equity investments was $7.4 million and $8.2 million, respectively.
Credit Facilities and 2028 Convertible Notes As of December 31, 2023, we had Senior Secured Credit Facilities that consist of a $500 million Revolving Credit Facility, with an outstanding principal balance of $99 million, and a TLA Facility with an outstanding principal balance of $375 million. The Revolving Credit Facility and TLA Facility mature on February 15 , 2028 .
Credit Facilities and 2028 Convertible Notes As of December 31, 2024, we had Senior Secured Credit Facilities that consist of an $800 million Revolving Credit Facility, with an outstanding principal balance of $126 million, and a TLA Facility with an outstanding principal balance of $375 million. The Revolving Credit Facility and TLA Facility mature on February 15 , 2028 .
If the carrying value of a reporting unit exceeds its fair value, an impairment loss is recognized equal to the excess, limited to the amount of goodwill allocated to that reporting unit. - 47 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS We performed a qualitative assessment of our Medical reporting unit as of December 31, 2023.
If the carrying value of the reporting unit exceeds its fair value, an impairment loss is recognized equal to the excess, limited to the amount of goodwill allocated to the reporting unit. - 50 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS We performed a qualitative assessment of our single reporting unit as of December 31, 2024.
In response to reductions in revenue, we can take actions to align our cost structure with changes in demand and manage our working capital.
We monitor economic conditions closely. In response to reductions in revenue, we can take actions to align our cost structure with changes in demand and manage our working capital.
(b) Depreciation and amortization expense increased due to amortization of intangible assets from the Aran and Oscor customer list intangible assets. (c) Professional fees increased primarily due to increased costs associated with third-party information technology services. (d) Contract services expense increased primarily due to higher software costs from information technology enhancements.
(b) Depreciation and amortization expense increased due to amortization of customer list intangible assets from the acquisitions of Aran and Oscor, which was acquired in December 2021. (c) Professional fees increased primarily due to increased costs associated with third-party information technology services. (d) Contract services expense increased primarily due to higher software costs from information technology enhancements.
A recognized leader in proprietary medical textiles, high precision biomaterial coverings and coatings as well as advanced metal and polymer braiding, Aran delivers development and manufacturing solutions for implantable medical devices.
On April 6, 2022, we acquired Aran, a recognized leader in proprietary medical textiles, high precision biomaterial coverings and coatings as well as advanced metal and polymer braiding, Aran delivers development and manufacturing solutions for implantable medical devices.
Portable Medical Exit During the fourth quarter of 2021, we initiated plans to exit our portable medical market to enhance profitability and reallocate manufacturing capacity to support growth. Since that time, we have been working closely with impacted customers to support the transition of these products to other suppliers.
During 2022, we announced plans to exit our portable medical market (the “Portable Medical Exit”) to enhance profitability and reallocate manufacturing capacity to support growth. Since that time, we have been working closely with impacted customers to support the transition of these products to other suppliers.
Failure to comply with these financial covenants would result in an event of default as defined under the Revolving Credit Facility and TLA Facility unless waived by the lenders. An event of default may result in the acceleration of our indebtedness.
Failure to comply with these financial covenants would result in an event of default as defined under the Revolving Credit Facility and TLA Facility unless waived by the lenders. An event of default may result in the acceleration of our indebtedness. As a result, management believes that compliance with these covenants is material to us.
Amortization of deferred debt issuance costs and original issue discount increased during 2023 compared to 2022 as a result of higher unamortized balances related to new debt.
Amortization of deferred debt issuance costs and original issue discount increased during 2024 compared to the same periods in 2023 as a result of higher unamortized balances related to new debt.
Gains and losses on equity investments are generally unpredictable in nature. • Other (income) loss, net for 2023 were losses of $1.0 million compared to income of $0.9 million for 2022, primarily due to fluctuations in foreign currency gains and losses in the respective periods. • We recorded provisions for income taxes of $16.6 million and $10.6 million for 2023 and 2022, respectively.
Gains and losses on equity investments are generally unpredictable in nature. • Other (income) loss, net for 2024 and 2023 were losses of $3.5 million and $1.0 million, respectively, primarily due to fluctuations in foreign currency gains and losses in the respective periods. • We recorded provisions for income taxes of $26.5 million and $16.2 million for 2024 and 2023, respectively.
Our Business • Our business • Impact of global events • Business acquisitions • Portable medical exit • Discontinued operations • Financial overview Our Financial Results • Fiscal 2023 compared with fiscal 2022 • Liquidity and capital resources • Cash and other commitments • Impact of recently issued accounting standards Critical Accounting Estimates • Inventories • Acquisition method of accounting • Valuation of goodwill, indefinite-lived intangible assets and long-lived assets Our Business Integer Holdings Corporation is one of the largest MDO manufacturers in the world serving the cardiac rhythm management, neuromodulation, orthopedics, vascular and advanced surgical markets.
Our Business • Our business • Impact of global events • Business acquisitions • Divestiture and market exit • Discontinued operations Our Financial Results • Fiscal 2024 compared with fiscal 2023 • Fiscal 2023 compared with fiscal 2022 • Liquidity and capital resources • Cash and other commitments • Impact of recently issued accounting standards Critical Accounting Estimates • Inventories • Acquisition method of accounting • Valuation of goodwill, indefinite-lived intangible assets and long-lived assets Our Business Integer Holdings Corporation is one of the largest medical device contract development and manufacturing organizations in the world, serving the cardiac rhythm management, neuromodulation, and cardio and vascular markets.
These benefits are partially offset by the impact of U.S. taxes on foreign earnings, including the GILTI provision which requires us to include foreign subsidiary earnings in excess of a deemed return on a foreign subsidiary’s tangible assets in our U.S. income tax return.
These benefits are partially offset by the impact of the OECD Pillar II Global Minimum Tax enacted on January 1, 2024, and the impact of U.S. taxes on foreign earnings, including the GILTI provision which requires us to include foreign subsidiary earnings in excess of a deemed return on a foreign subsidiary’s tangible assets in our U.S. income tax return.
The impact of these issues on our business will vary by geographic market and product line, but specific impacts to our business include increased borrowing costs, labor shortages, disruptions in the supply chain, delayed or reduced customer orders and sales, and delays in shipments to and from certain countries. We monitor economic conditions closely.
The impact of these issues on our business will vary by geographic market and product line, but specific impacts to our business include increased borrowing costs, labor shortages, disruptions in the supply chain, delayed or reduced customer orders and sales, delays in shipments to and from certain countries and potential increased expenses resulting from tariffs or other trade barriers.
Amount for 2022 primarily includes expenses related to the Aran and Oscor acquisitions. The 2023 and 2022 amounts also include a benefit of $0.7 million and expense of $3.1 million, respectively, related to adjustments to the fair value of acquisition-related contingent consideration liabilities.
Amount for 2022 primarily includes expenses related to the Aran and Oscor acquisitions. The 2023 and 2022 amounts also include a benefit of $0.7 million and expense of $3.1 million, respectively, related to adjustments to the fair value of acquisition-related contingent consideration liabilities. (c) Amounts include gains and losses in connection with the disposal of property, plant and equipment.
(“Pulse”). Prior to the acquisition, Pulse was a privately-held technology, engineering and contract manufacturing company focused on complex micro machining of medical device components for high growth structural heart, heart pump, electrophysiology, leadless pacing, and neuromodulation markets. Based in Pennsylvania, Pulse also provides proprietary advanced technologies, including Hierarchical Surface Restructuring (HSR TM ), Scratch-Free Surface Finishes, and Titanium Nitride Coatings.
On January 5, 2024, we acquired Pulse, a privately-held technology, engineering and contract manufacturing company focused on complex micro machining of medical device components for high growth structural heart, heart pump, electrophysiology, leadless pacing, and neuromodulation markets. Pulse also provides proprietary advanced technologies, including hierarchical surface restructuring (HSR TM ), scratch-free surface finishes, and titanium nitride coatings.
Consistent with our tuck-in acquisition strategy, the acquisition of Pulse further increases our end-to-end development capabilities and manufacturing footprint in targeted growth markets and provides customers with expanded capabilities, capacity and resources to accelerate products’ time to market.
The acquisition of Pulse further increased our end-to-end development capabilities and manufacturing footprint in targeted growth markets and provides customers with expanded capabilities, capacity and resources to accelerate the time to market for customer products.
Restructuring and other charges comprise the following for 2023 and 2022 (in thousands): 2023 2022 Change Restructuring charges (a) 6,015 4,920 1,095 Acquisition and integration costs (b) 3,444 10,075 (6,631) Other general expenses (c) 2,110 1,188 922 Total restructuring and other charges $ 11,569 $ 16,183 $ (4,614) __________ (a) Restructuring charges for 2023 and 2022 primarily consist of costs associated with our strategic reorganization and alignment and manufacturing alignment to support growth initiatives.
Restructuring and Other Charges Restructuring and other charges comprise the following for 2023 and 2022 (in thousands): 2023 2022 Change Restructuring charges (a) 5,874 4,008 1,866 Acquisition and integration costs (b) 3,444 10,075 (6,631) Other general expenses (c) 2,110 1,188 922 Total restructuring and other charges $ 11,428 $ 15,271 $ (3,843) __________ (a) Restructuring charges for 2023 and 2022 primarily consisted of costs associated with our strategic reorganization and alignment and manufacturing alignment to support growth initiatives.
(e) The increase in bank fees and charges was driven by increased factoring and supplier financing fees primarily due to the launch of accounts receivable factoring arrangements during 2023. RD&E RD&E expenses for 2023 and 2022 were $63.8 million and $60.9 million, respectively.
(e) The increase in bank fees and charges was driven by increased factoring and supplier financing fees primarily due to the launch of accounts receivable factoring arrangements during 2023. - 43 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS RD&E RD&E expenses for 2023 and 2022 were $62.0 million and $59.8 million, respectively.
As of December 31, 2023, we have access to $397.5 million of borrowing capacity under our Revolving Credit Facility.
As of December 31, 2024, we have access to $668.7 million of borrowing capacity under our Revolving Credit Facility.
As of December 31, 2023, our capital structure consists of $959.9 million of debt, net of debt discounts and deferred issuance costs, outstanding under our Senior Secured Credit Facilities and the 2028 Convertible Notes, and 33 million shares of common stock outstanding.
As of December 31, 2024, our capital structure consisted of $990.2 million of debt, net of deferred debt issuance costs and unamortized discounts, outstanding under our Senior Secured Credit Facilities and the 2028 Convertible Notes, and 34 million shares of common stock outstanding.
The cash used in financing activities during 2023 was primarily related to the $335.6 million full repayment of our Term Loan B facility, $80.3 million in repayments of our TLA Facility, $41.7 million of net payments on our Revolving Credit Facility, $35.0 million of capped call purchases related to the issuance of our 2028 Convertible Notes, and $7.7 million paid to settle certain contingent consideration liabilities related to the Aran and Inomec acquisitions, which was partially offset by the issuance of our 2028 Convertible Notes of $486.3 million.
The cash used in financing activities during 2023 was primarily related to the $335.6 million full repayment of our Term Loan B facility, $80.3 million in repayments of our TLA Facility, $41.7 million of net payments on our Revolving Credit Facility, $35.0 million of capped call purchases related to the issuance of our 2028 Convertible Notes, and $7.7 million paid to settle certain contingent consideration liabilities related to acquisitions, which was partially offset by the issuance of our 2028 Convertible Notes of $486.3 million. - 48 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Cash and Other Commitments We have material cash requirements to pay third parties under various contractual obligations discussed below.
As of December 31, 2023, our Total Net Leverage Ratio, calculated in accordance with our Senior Secured Credit Facilities agreement, was approximately 2.6:1.0. For the year ended December 31, 2023, our interest coverage ratio, calculated in accordance with our Senior Secured Credit Facilities agreement, was approximately 9.2:1.0.
As of December 31, 2024, we were in compliance with these financial covenants. As of December 31, 2024, our Total Net Leverage Ratio, calculated in accordance with our Senior Secured Credit Facilities agreement, was approximately 2.3:1.0. For the year ended December 31, 2024, our interest coverage ratio, calculated in accordance with our Senior Secured Credit Facilities agreement, was approximately 8.1:1.0.
We did not utilize receivable factoring arrangements prior to 2023. See Note 1 “Summary of Significant Accounting Policies” of the Notes to the Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report for a further information regarding the factoring arrangements.
See Note 1, “Summary of Significant Accounting Policies,” of the Notes to the Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report for a further information regarding the factoring arrangements.
Summary of Cash Flow The following cash flow summary information includes cash flows related to discontinued operations (in thousands): 2023 2022 Cash provided by (used in): Operating activities $ 180,213 $ 116,381 Investing activities (163,367) (200,421) Financing activities (18,014) 92,476 Effect of foreign currency exchange rates on cash and cash equivalents 570 (2,049) Net change in cash and cash equivalents $ (598) $ 6,387 Operating Activities - During 2023, we generated cash from operations of $180.2 million, compared to $116.4 million in 2022.
Summary of Cash Flow The following cash flow summary information includes cash flows related to discontinued operations (in thousands): 2024 2023 Cash provided by (used in): Operating activities $ 205,205 $ 180,213 Investing activities (195,414) (163,367) Financing activities 13,321 (18,014) Effect of foreign currency exchange rates on cash and cash equivalents (243) 570 Net change in cash and cash equivalents $ 22,869 $ (598) Operating Activities - During 2024, we generated cash from operations of $205.2 million, compared to $180.2 million in 2023.
The stand-alone International component of the effective tax rate for 2023 reflected a $10.8 million provision on $76.3 million of pre-tax book income (effective tax rate of 14.2%) versus a $5.7 million provision on $61.5 million of pre-tax book income (effective tax rate of 9.2%) for 2022.
The stand-alone International component of the effective tax rate for 2024 reflected a $16.0 million provision on $92.0 million of pre-tax book income (effective tax rate of 17.4%) versus a $10.8 million provision on $76.3 million of pre-tax book income (effective tax rate of 14.2%) for 2023.
International Combined $ % $ % $ % Income before provision for income taxes $ 31,001 $ 76,293 $ 107,294 Provision at statutory rate $ 6,510 21.0 % $ 16,021 21.0 % $ 22,531 21.0 % Federal tax credits (including R&D) (11,113) (35.8) — — (11,113) (10.4) Foreign rate differential 1,921 6.2 (7,434) (9.7) (5,513) (5.1) Stock-based compensation 1,862 6.0 — — 1,862 1.7 Uncertain tax positions (1,170) (3.8) — — (1,170) (1.1) State taxes, net of federal benefit 1,185 3.8 — — 1,185 1.1 U.S. tax on foreign earnings, net of §250 deduction 6,090 19.7 — — 6,090 5.7 Valuation allowance 411 1.3 1,326 1.7 1,737 1.6 Other 120 0.4 915 1.2 1,035 1.0 Provision for income taxes $ 5,816 18.8 % $ 10,828 14.2 % $ 16,644 15.5 % - 42 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS The provision for income taxes for 2022 differs from the U.S. statutory rate due to the following (dollars in thousands): U.S.
International Combined $ % $ % $ % Income before provision for income taxes $ 29,089 $ 76,293 $ 105,382 Provision at statutory rate $ 6,109 21.0 % $ 16,021 21.0 % $ 22,130 21.0 % Federal tax credits (including R&D) (11,129) (38.3) — — (11,129) (10.6) Foreign rate differential 1,921 6.6 (7,434) (9.7) (5,513) (5.2) Stock-based compensation 1,847 6.3 — — 1,847 1.7 Uncertain tax positions (1,170) (4.0) — — (1,170) (1.1) State taxes, net of federal benefit 1,108 3.8 — — 1,108 1.1 U.S. tax on foreign earnings, net of §250 deduction 6,194 21.3 — — 6,194 5.9 Valuation allowance 411 1.4 1,326 1.7 1,737 1.6 Other 120 0.4 915 1.2 1,035 1.0 Provision for income taxes $ 5,411 18.5 % $ 10,828 14.2 % $ 16,239 15.4 % The provision for income taxes for 2022 differs from the U.S. statutory rate due to the following (dollars in thousands): U.S.
These variances are primarily the result of the following: • Sales for 2023 increased 16% to $1.597 billion, driven by our Medical product lines with strong demand, new product ramps, growth from emerging customers with PMA (premarket approval) products and supply chain improvements. • Gross profit for 2023 increased $59.3 million or 17%, primarily from higher sales volume leverage and efficiencies gained from the continued improvement in the supply chain. • Operating expenses for 2023 increased by $13.3 million compared to 2022, primarily due to higher labor costs and amortization expense, partially offset by lower restructuring and other charges. • Interest expense for 2023 increased by $14.7 million, due to higher interest rates, higher average debt outstanding and higher losses from extinguishment of debt. • We recognized net losses on equity investments of $5.7 million and $7.6 million during 2023 and 2022, respectively.
These variances are primarily the result of the following: • Sales for 2024 increased 10% to $1.717 billion, driven by strong demand, new product ramps, growth from emerging customers with PMA (premarket approval) products and contributions from our recent acquisitions. • Gross profit for 2024 increased $49.1 million, or 12%, primarily from higher sales volume leverage, efficiencies gained from the continued improvement in the supply chain and contributions from our recent acquisitions. • Operating expenses for 2024 increased by $4.2 million compared to 2023, due to higher SG&A and Restructuring and other charges, partially offset by lower RD&E costs. • Interest expense for 2024 increased by $5.1 million, primarily due to higher average debt outstanding, partially offset by a decrease in losses from extinguishment of debt. • We recognized net losses on equity investments of $0.8 million and $5.7 million during 2024 and 2023, respectively.
The increase of $63.8 million was the result of a $23.5 million increase in cash flow provided by changes in operating assets and liabilities and a $40.3 million increase in net income adjusted for non-cash items such as depreciation and amortization.
The increase of $25.0 million was the result of a $27.3 million increase in net income adjusted for non-cash items such as depreciation and amortization, partially offset by a $2.3 million decrease in cash flow provided by changes in operating assets and liabilities.
See Note 17, “Financial Instruments and Fair Value Measurements,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report for further details regarding these investments. - 41 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Other (Income) Loss, Net Other (income) loss, net for 2023 were losses of $1.0 million compared to income of $0.9 million in 2022.
See Note 18, “Financial Instruments and Fair Value Measurements,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report for further details regarding these investments. Other (Income) Loss, Net Other (income) loss, net for 2024 and 2023 were net losses of $3.5 million and $1.0 million, respectively.
Refer to Note 2, “Business Acquisitions,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report for additional information about the acquisition of InNeuroCo and Aran.
Refer to Note 21, “Subsequent Events,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report for additional information about the acquisition of Precision.
The stand-alone U.S. component of the effective tax rate for 2023 reflected a $5.8 million provision on $31.0 million of pre-tax book income (effective tax rate of 18.8%) versus a $4.9 million provision on $14.4 million of pre-tax book income (effective tax rate of 34.2%) for 2022.
The stand-alone U.S. component of the effective tax rate for 2023 reflected a $5.4 million provision on $29.1 million of pre-tax book income (effective tax rate of 18.5%) versus a $3.3 million provision on $7.2 million of pre-tax book income (effective tax rate of 45.6%) for 2022.
Factoring Arrangements We may utilize accounts receivable factoring arrangements with financial institutions to accelerate the timing of cash receipts and enhance our cash position. These arrangements, in all cases, do not contain recourse provisions which would obligate us in the event of our customers’ failure to pay. During 2023, we sold, without recourse, $144.4 million of accounts receivable.
These arrangements, in all cases, do not contain recourse provisions which would obligate us in the event of our customers’ failure to pay. During 2024 and 2023, we sold, without recourse, $231.0 million and $144.4 million, respectively, of accounts receivable.
Other components of interest expense on borrowings include gains and losses on interest rate swaps and non-cash amortization and write-off (losses from extinguishment of debt) of deferred debt issuance costs and original issue discount.
Other components of interest expense on borrowings include gains on an interest rate swap contract and non-cash amortization and write-off (losses from extinguishment of debt) of deferred debt issuance costs and original issue discount. Gain on interest rate swap includes realized gains on an interest rate swap contract which matured as of June 30, 2023.
The increase in RD&E expenses for 2023 compared to 2022 was primarily due to higher labor costs attributed to annual merit increases and higher incentive compensation. RD&E expenses are influenced by the number and timing of in-process projects and labor hours and other costs associated with these projects.
The increase in RD&E expenses for 2023 compared to 2022 was primarily due to higher labor costs attributed to annual merit increases and higher incentive compensation.
We intend to limit our distributions from foreign subsidiaries to previously taxed income or current period earnings. If distributions are made utilizing current period earnings, we will record foreign withholding taxes in the period of the distribution.
If distributions are made utilizing current period earnings, we will record foreign withholding taxes in the period of the distribution.
During 2023, contractual interest expense has increased due to higher average debt outstanding combined with increasing applicable interest rates. The higher average debt balance outstanding is the result of incremental borrowings related to the strategic change to replace some of our variable rate debt to fixed rate through issuance of the 2028 Convertible Notes.
The higher average debt balance outstanding was the result of incremental borrowings related to the strategic change to replace some of our variable rate debt to fixed rate through issuance of the 2028 Convertible Notes.
Interest rates have continued to climb due to increases in overall market rates, partially offset by a 25 basis point decrease in the interest rate margin on our Senior Secured Credit Facilities.
Interest rates climbed due to increases in overall market rates, partially offset by a 25 basis point decrease in the interest rate margin on our Senior Secured Credit Facilities. The decrease in the interest rate margin was effective during the second quarter of 2023 based on our secured net leverage ratio.
Refer to Note 11, “Restructuring and Other Charges,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report for additional information regarding these initiatives. - 40 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Interest Expense Information relating to our interest expense for 2023 and 2022 is as follows (dollars in thousands): 2023 2022 Change Amount Rate Amount Rate Amount Rate (bp) Contractual interest expense $ 46,177 4.62 % $ 35,282 3.80 % $ 10,895 82 (Gain) loss on interest rate swap (1,262) (0.12) 918 0.10 (2,180) (22) Amortization of deferred debt issuance costs and original issue discount 3,536 0.42 1,922 0.23 1,614 19 Loss from extinguishment of debt 4,518 0.46 114 0.01 4,404 45 Interest expense on borrowings 52,969 5.38 % 38,236 4.14 % 14,733 124 Other interest expense 401 396 5 Total interest expense $ 53,370 $ 38,632 $ 14,738 Interest expense relates primarily to borrowings made under our Senior Secured Credit Facilities, which consist of a five-year $500 million revolving credit facility (the “Revolving Credit Facility”) and a five-year “term A” loan (the “TLA Facility”), and $500 million aggregate principal amount of the 2028 Convertible Notes.
Refer to Note 12, “Restructuring and Other Charges,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report for additional information regarding these initiatives. - 39 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Interest Expense Information relating to our interest expense for 2024 and 2023 is as follows (dollars in thousands): 2024 2023 Change Amount Rate Amount Rate Amount Rate (bp) Contractual interest expense $ 51,520 4.83 % $ 44,082 4.62 % $ 7,438 21 Gain on interest rate swap — — (1,262) (0.12) 1,262 12 Amortization of deferred debt issuance costs and original issue discount 4,057 0.42 3,536 0.42 521 — Loss from extinguishment of debt — — 4,518 0.46 (4,518) (46) Interest expense on borrowings 55,577 5.25 % 50,874 5.38 % 4,703 (13) Other interest expense 797 401 396 Total interest expense $ 56,374 $ 51,275 $ 5,099 Interest expense relates primarily to borrowings made under our Senior Secured Credit Facilities, which consist of a five-year $800 million revolving credit facility (the “Revolving Credit Facility”) and a five-year “term A” loan (the “TLA Facility”), and our 2028 Convertible Notes.
See Note 8, “Debt,” of the Notes to the Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report for additional information pertaining to our debt.
See Note 9, “Debt,” of the Notes to the Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report for additional information pertaining to our debt. As of December 31, 2024 and 2023, approximately 50% of our principal amount of debt were fixed rate borrowings.
The Revolving Credit Facility and TLA Facility contain covenants requiring that we maintain (i) a Total Net Leverage Ratio not to exceed 5.00:1.00, subject to increase in certain circumstances following certain qualified acquisitions and (ii) an interest coverage ratio of at least 2.50:1.00. As of December 31, 2023, we were in compliance with these financial covenants.
As such, the obligations associated with the 2028 Convertible Notes continue to be classified as a long-term liability on the Consolidated Balance Sheets as of December 31, 2024. - 47 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS The Revolving Credit Facility and TLA Facility contain covenants requiring that we maintain (i) a Total Net Leverage Ratio not to exceed 5.00:1.00, subject to increase in certain circumstances following certain qualified acquisitions and (ii) an interest coverage ratio of at least 2.50:1.00.
Foreign currency exchange rate fluctuations increased C&V sales for 2023 by $1.2 million. Cardiac Rhythm Management & Neuromodulation (“CRM&N”) sales for 2023 increased $78.0 million or 15% in comparison to 2022. CRM&N sales for 2023 were driven by double-digit CRM growth from strong customer demand, double-digit Neuromodulation growth from emerging customers, and supply chain improvements.
The increase in C&V sales for 2023 was driven by strong demand, acquisition performance and supply chain improvements, with double-digit growth across all C&V markets. Foreign currency exchange rate fluctuations increased C&V sales for 2023 by $1.2 million. CRM&N sales for 2023 increased $78.5 million or 15% in comparison to 2022.
For more information on our segments, please refer to Note 18, “Segment and Geographic Information,” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data” of this report.
Refer to Note 3, “Discontinued Operations” of the Notes to Consolidated Financial Statements contained in Item 8, “Financial Statements and Supplementary Data,” of this report for additional information on the divestiture of Electrochem.
Provision for Income Taxes During 2023 and 2022, our provision for income taxes was $16.6 million on worldwide pre-tax income of $107.3 million (effective tax rate of 15.5%) and $10.6 million on worldwide pre-tax income of $76.0 million (effective tax rate of 14.0%), respectively.
Provision for Income Taxes During 2023 and 2022, our provision for income taxes was $16.2 million on worldwide pre-tax income of $105.4 million (effective tax rate of 15.4%) and $8.9 million on worldwide pre-tax income of $68.7 million (effective tax rate of 13.0%), respectively.
Working capital increased by $62.2 million from December 31, 2022, or $62.8 million excluding the decrease in cash and cash equivalents. The increase in working capital, exclusive of cash and cash equivalents, primarily relates to higher sales volume and product demand which contributed to positive fluctuations in inventory, accounts receivable and contract asset balances.
Working capital increased by $61.4 million from December 31, 2023, or $38.6 million excluding the increase in cash and cash equivalents. The increase in working capital, exclusive of cash and cash equivalents, primarily relates to positive fluctuations in accounts receivable, inventory and contract assets.
International Combined $ % $ % $ % Income before provision for income taxes $ 14,446 $ 61,512 $ 75,958 Provision at statutory rate $ 3,034 21.0 % $ 12,917 21.0 % $ 15,951 21.0 % Federal tax credits (including R&D) (9,399) (65.2) — — (9,399) (12.4) Foreign rate differential 1,459 10.1 (9,152) (14.9) (7,693) (10.1) Stock-based compensation 2,009 13.9 — — 2,009 2.6 Uncertain tax positions 2,469 17.1 — — 2,469 3.3 State taxes, net of federal benefit 978 6.8 — — 978 1.3 U.S. tax on foreign earnings, net of §250 deduction 5,225 36.2 — — 5,225 6.9 Valuation allowance (888) (6.1) 694 1.1 (194) (0.3) Other 61 0.4 1,201 2.0 1,262 1.7 Provision for income taxes $ 4,948 34.2 % $ 5,660 9.2 % $ 10,608 14.0 % Our effective tax rate of 15.5% for 2023 is higher than our effective tax rate of 14.0% for 2022, primarily due to the expiration of the Malaysia Tax Holiday described below, the increase in pre-tax book income and related statutory rate differential, and the impact of non-recurring discrete tax benefits recorded in 2022 for provision to return adjustments for the 2021 tax return filed in 2022, partially offset by favorable discrete tax benefits in 2023 from the release of uncertain tax benefits related to the expiration of the statute of the 2019 tax year.
International Combined $ % $ % $ % Income before provision for income taxes $ 7,164 $ 61,512 $ 68,676 Provision at statutory rate $ 1,505 21.0 % $ 12,917 21.0 % $ 14,422 21.0 % Federal tax credits (including R&D) (9,305) (130.0) — — (9,305) (13.6) Foreign rate differential 1,459 20.4 (9,152) (14.9) (7,693) (11.2) Stock-based compensation 1,983 27.7 — — 1,983 2.9 Uncertain tax positions 2,469 34.5 — — 2,469 3.6 State taxes, net of federal benefit 687 9.6 — — 687 1.0 U.S. tax on foreign earnings, net of §250 deduction 5,323 74.3 — — 5,323 7.8 Valuation allowance (912) (12.7) 694 1.1 (218) (0.3) Other 60 0.8 1,201 2.0 1,261 1.8 Provision for income taxes $ 3,269 45.6 % $ 5,660 9.2 % $ 8,929 13.0 % Our effective tax rate of 15.4% for 2023 is higher than our effective tax rate of 13.0% for 2022, primarily due to the expiration of a tax holiday in Malaysia, the increase in pre-tax book income and related statutory rate differential, and the impact of non-recurring discrete tax benefits recorded in 2022 for provision to return adjustments for the 2021 tax return filed in 2022, partially offset by favorable discrete tax benefits in 2023 from the release of uncertain tax benefits related to the expiration of the statute of the 2019 tax year. - 46 - Table of Contents MANAGEMENT’S DISCUSSION AND ANALYSIS Liquidity and Capital Resources Sources of Liquidity (dollars in thousands) December 31, 2024 December 31, 2023 Cash and cash equivalents $ 46,543 $ 23,674 Working capital from continuing operations (1) $ 443,946 $ 382,497 Current ratio from continuing operations (1) 2.95 2.76 __________ (1) Excludes assets held for sale at December 31, 2023.