– Revenue of $987.9 Million, GAAP Diluted EPS of $0.76 and Non-GAAP Diluted EPS of $1.01 –
– Total Company Revenue Growth of 4.5%, or 4.2% in Constant Currency and 5.0% Organically ex. COVID-19 in Constant Currency –
– Company Expects Strong Execution of its Broad-Based Growth Strategy in Fiscal 2025 –
MARLBOROUGH, Mass.--(BUSINESS WIRE)--
Hologic, Inc. (Nasdaq: HOLX) announced today the Company’s financial results for the fiscal fourth quarter ended September 28, 2024
.
"We delivered strong fiscal 2024 results, reinforcing our track record of durable performance with another solid quarter of growth," said Steve MacMillan, Hologic’s chairman, president, and chief executive officer. "Each year we grow stronger, leveraging our leading brands to drive diverse revenue growth and industry leading margins, while generating exceptional cash flow. We are excited for 2025, as we continue to drive market creation with our intense focus on workflow efficiency and automation, ultimately making a difference for our customers and patients worldwide."
Recent Highlights
-
Revenue of $987.9 million increased 4.5% for the quarter, or 4.2% in constant currency.
-
Excluding COVID-19 revenues, total organic revenue, which excludes the divested Blood Screening and SSI businesses and the newly acquired Endomagnetics business, grew 5.3%, or 5.0% on a constant currency basis.
-
Diagnostics revenue increased 6.5%, or 6.2% in constant currency, primarily driven by higher Molecular Diagnostics sales, partially offset by lower sales of COVID-19 assays compared to the prior year period.
-
Excluding COVID-19 revenues, organic Diagnostics revenue grew 9.5%, or 9.2% on a constant currency basis.
-
Molecular Diagnostics revenue increased 9.4%, or 9.1% in constant currency compared to the prior year period, primarily driven by higher sales of the Company’s BV CV/TV and non-COVID-19 respiratory assays, as well as Biotheranostics lab testing.
-
Excluding COVID-19 revenues, Molecular Diagnostics revenue grew 13.4%, or 13.2% on a constant currency basis.
-
Breast Health revenue increased 6.4%, or 6.2% in constant currency, primarily driven by strong Breast Imaging Service revenue and the addition of Endomagnetics.
-
Organic Breast Health revenue, which excludes SSI and Endomagnetics, increased 5.6%, or 5.3% in constant currency.
-
Surgical revenue grew 5.7%, or 5.4% in constant currency, primarily driven by strong International performance.
-
Cash flow from operations remained strong in the fourth quarter at $367.1 million.
-
The Company repurchased 0.7 million shares for $58 million in the fourth quarter of fiscal 2024. For the full year of fiscal 2024, the Company repurchased 11.2 million shares of its common stock for $808 million, which includes the $500 million accelerated share repurchase (ASR) completed in the second quarter of fiscal 2024.
-
The Company intends to enter into an accelerated share repurchase (ASR) agreement for $250 million of the Company’s common stock. The Company expects the ASR will become effective in the Company’s first quarter of fiscal 2025 and the final settlement of the ASR is expected to be completed in the second quarter of fiscal 2025. The ASR will be completed pursuant to the existing announced share repurchase authorizations approved by Hologic’s board of directors.
-
On July 25, 2024, the Company completed the acquisition of Endomagnetics Ltd, a privately held UK-based developer of breast cancer surgery technologies, for approximately $310 million, as the Company expands and diversifies its interventional breast business.
-
On October 14, 2024, the Company announced its agreement to acquire Gynesonics, Inc., a privately held medical device company focused on the development of minimally invasive solutions for women’s health for approximately $350 million, subject to adjustment, as the Company seeks to broaden its surgical portfolio. The Company anticipates closing this acquisition in the first half of calendar year 2025. Completion of the acquisition is subject to customary closing conditions, including receipt of required regulatory approvals.
Key financial results for the fiscal fourth quarter are shown in the table below.
|
GAAP
|
|
Non-GAAP
|
|
Q4’24
|
|
Q4’23
|
|
Change
Increase
(Decrease)
|
|
Q4’24
|
|
Q4’23
|
|
Change
Increase
(Decrease)
|
Revenues
|
$987.9
|
|
$945.3
|
|
4.5%
|
|
$987.9
|
|
$945.3
|
|
4.5%
|
Gross Margin
|
56.5%
|
|
52.9%
|
|
360 bps
|
|
61.5%
|
|
60.4%
|
|
110 bps
|
Operating Expenses
|
$327.6
|
|
$367.8
|
|
(10.9%)
|
|
$311.0
|
|
$303.7
|
|
2.4%
|
Operating Margin
|
23.3%
|
|
14.0%
|
|
930 bps
|
|
30.0%
|
|
28.3%
|
|
170 bps
|
Net Margin
|
18.1%
|
|
9.6%
|
|
850 bps
|
|
24.0%
|
|
23.2%
|
|
80 bps
|
Diluted EPS
|
$0.76
|
|
$0.37
|
|
105.4%
|
|
$1.01
|
|
$0.89
|
|
13.5%
|
Throughout this press release, all dollar figures are in millions, except EPS, unless otherwise noted. Some totals may not foot due to rounding. Unless otherwise noted, all results are compared to the corresponding prior year period. Non-GAAP results exclude certain cash and non-cash items as discussed under “Use of Non-GAAP Financial Measures.” Constant currency percentage changes show current period revenue results as if the foreign exchange rates were the same as those in the prior year period. Our fiscal fourth quarter organic revenue results exclude the divested Blood Screening and SSI ultrasound imaging businesses, as well as the acquired Endomagnetics business. Revenue from acquired businesses is generally included in organic revenue starting a year after the acquisition.
Revenue Detail
|
|
|
|
|
Increase (Decrease)
|
$ in millions
|
Q4’24
|
|
Q4’23
|
|
Global
Reported
Change
|
|
Global
Constant
Currency
Change
|
|
U.S.
Reported
Change
|
|
International
Reported
Change
|
|
International
Constant
Currency
Change
|
Diagnostics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cytology and Perinatal
|
$116.5
|
|
$115.2
|
|
1.1%
|
|
0.7%
|
|
(1.4%)
|
|
5.0%
|
|
4.0%
|
Molecular Diagnostics
|
$319.3
|
|
$291.9
|
|
9.4%
|
|
9.1%
|
|
9.3%
|
|
9.7%
|
|
8.7%
|
Blood Screening
|
$7.5
|
|
$9.3
|
|
(19.4%)
|
|
(19.4%)
|
|
(19.4%)
|
|
N/A
|
|
N/A
|
Total Diagnostics
|
$443.3
|
|
$416.4
|
|
6.5%
|
|
6.2%
|
|
6.0%
|
|
7.8%
|
|
6.7%
|
Organic Diagnostics ex. COVID-19
|
$395.7
|
|
$361.4
|
|
9.5%
|
|
9.2%
|
|
9.9%
|
|
8.4%
|
|
7.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Breast Health
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Breast Imaging
|
$293.4
|
|
$282.2
|
|
4.0%
|
|
3.7%
|
|
5.4%
|
|
(0.7%)
|
|
(1.9%)
|
Interventional Breast Solutions
|
$82.1
|
|
$70.6
|
|
16.3%
|
|
16.1%
|
|
12.6%
|
|
29.8%
|
|
29.1%
|
Total Breast Health
|
$375.5
|
|
$352.8
|
|
6.4%
|
|
6.2%
|
|
6.8%
|
|
5.0%
|
|
3.9%
|
Organic Breast Health
|
$368.1
|
|
$348.7
|
|
5.6%
|
|
5.3%
|
|
6.1%
|
|
3.7%
|
|
2.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GYN Surgical
|
$156.5
|
|
$148.0
|
|
5.7%
|
|
5.4%
|
|
0.2%
|
|
25.6%
|
|
24.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Skeletal Health
|
$12.7
|
|
$28.0
|
|
(54.6%)
|
|
(54.9%)
|
|
(42.8%)
|
|
(73.6%)
|
|
(73.8%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
$987.9
|
|
$945.3
|
|
4.5%
|
|
4.2%
|
|
4.2%
|
|
5.4%
|
|
4.3%
|
Organic Revenue (definition above)
|
$973.0
|
|
$931.9
|
|
4.4%
|
|
4.2%
|
|
4.2%
|
|
5.0%
|
|
3.9%
|
Organic Revenue excluding COVID-19
|
$933.0
|
|
$886.2
|
|
5.3%
|
|
5.0%
|
|
5.3%
|
|
5.2%
|
|
4.1%
|
Other Financial Highlights
-
U.S. revenue of $745.6 million increased 4.2%. International revenue of $242.3 million increased 5.4%, or 4.3% in constant currency.
-
GAAP gross margin of 56.5% increased 360 basis points primarily due to inventory write-offs related to a discontinued product line in the prior year period. Non-GAAP gross margin of 61.5% increased 110 basis points primarily due to an increase in sales compared to the prior year period.
-
GAAP operating margin of 23.3% increased 930 basis points primarily due to the prior year period including a loss of $51.7 million to record the SSI ultrasound imaging business as assets held-for-sale. Non-GAAP operating margin of 30.0% increased 170 basis points, primarily due to higher revenue and improved operating leverage compared to the prior year period.
-
GAAP net income of $178.6 million increased 97.1% and Non-GAAP net income of $237.5 million increased 8.3%. Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) was $323.7 million, an increase of 12.3%.
-
COVID-19 revenues, which consist of COVID-19 assay revenue of $15.2 million, and other COVID-19 related revenue plus revenue from discontinued products of $24.8 million, decreased (12.4%), or (12.5%) in constant currency.
-
The Company ended the quarter with cash and cash equivalents of $2.16 billion, and an adjusted net leverage ratio (net debt over adjusted EBITDA) of 0.3 times.
-
Adjusted Return on Invested Capital (ROIC) was 14.1%, a decrease of (30) basis points compared to the prior year period.
Financial Guidance for the First Quarter and Full-Year Fiscal 2025
“In our fiscal fourth quarter of 2024, Hologic delivered strong financial performance, capping off another solid year of growth,” said Karleen Oberton, Hologic’s chief financial officer. “Looking ahead to fiscal 2025, our robust balance sheet and projected strong cash flows provide exceptional operational flexibility, positioning us well to achieve sustainable revenue growth and even faster EPS growth over the long term.”
Hologic’s financial guidance for the first quarter and full year 2025 is shown in the table below. The guidance is based on a full year non-GAAP tax rate of approximately 19.5%, and diluted shares outstanding of approximately 235 million for the full year. Constant currency guidance assumes that foreign exchange rates are the same in fiscal 2025 as in fiscal 2024. Organic revenue guidance for fiscal 2025 is in constant currency and excludes the divested Blood Screening and SSI ultrasound imaging businesses. Revenue from acquired businesses is generally included in organic revenue guidance starting a year after the acquisition. Organic revenue excluding COVID-19 is in constant currency and is organic revenue excluding COVID-19 assay revenue, COVID-19 related revenue, and discontinued product sales in Diagnostics.
The guidance below includes the financial results of the closed Endomagnetics acquisition for the full year, which will become organic in the fourth quarter of fiscal 2025, but does not include any contribution from the Gynesonics acquisition, which has not closed. There is no year over year net selling day impact comparing 2025 to 2024. First quarter and full year fiscal 2025 guidance incorporates the expected impact from the ongoing temporary stop-ship of Horizon DXA systems (Skeletal).
|
Current Guidance
|
|
|
Guidance $
|
Reported %
Increase
(Decrease)
|
Constant Currency
% Increase
(Decrease)
|
Organic % Increase
(Decrease)
|
Organic excluding
COVID-19 % Increase
(Decrease)
|
Fiscal 2025
|
|
|
|
|
|
Revenue
|
$4,150 - $4,200
|
3.0% to 4.2%
|
2.3% to 3.5%
|
1.7% to 3.0%
|
3.4% to 4.7%
|
GAAP EPS
|
$3.53 - $3.63
|
6.3% to 9.3%
|
|
|
|
Non-GAAP EPS
|
$4.25 - $4.35
|
4.2% to 6.6%
|
|
|
|
|
|
|
|
|
|
Q1 2025
|
|
|
|
|
|
Revenue
|
$1,025 - $1,035
|
1.2% to 2.2%
|
0.4% to 1.4%
|
(0.2%) to 0.8%
|
1.8% to 2.8%
|
GAAP EPS
|
$0.81 - $0.84
|
(21.4%) to (18.4%)
|
|
|
|
Non-GAAP EPS
|
$1.00 - $1.03
|
2.0% to 5.1%
|
|
|
|
Use of Non-GAAP Financial Measures
The Company has presented the following non-GAAP financial measures in this press release: constant currency revenues; organic revenues; organic revenues excluding COVID-19; non-GAAP gross margin; non-GAAP operating expenses; non-GAAP operating margin; non-GAAP effective tax rate; non-GAAP net income; non-GAAP net income margin; non-GAAP EPS; adjusted EBITDA; adjusted net leverage ratio and adjusted ROIC. Organic revenue for the fiscal fourth quarter of 2024 excludes the divested Blood Screening and SSI ultrasound imaging businesses and the acquired Endomagnetics business. Revenue from acquired businesses is generally included in organic revenue starting a year after the acquisition. Organic revenue excluding COVID-19 revenues is organic revenue less COVID-19 assay revenue, COVID-19 related sales of instruments, collection kits and ancillaries, COVID-19 related revenue from Diagenode and Mobidiag, as well as COVID-19 related license revenue, and revenues from discontinued products in Diagnostics. The Company defines its non-GAAP net income, EPS, and other non-GAAP financial measures to exclude, as applicable: (i) the amortization of intangible assets; (ii) the impairment of goodwill and intangible assets and equipment and the loss to record assets held-for-sale to fair value less costs to sell; (iii) adjustments to record contingent consideration at fair value; (iv) charges to write-off inventory for a product line discontinuance; (v) the fair value write-up of acquired inventory sold during the period (vi) restructuring charges, facility closure and consolidation charges (including accelerated depreciation), and costs incurred to integrate acquisitions (including retention, transaction bonuses, legal and professional consulting services); (vii) transaction related expenses for acquisitions and dispositions; (viii) third-party expenses incurred related to the implementation of the European MDR/IVDR requirements and obtaining the appropriate approvals for its existing products; (ix) debt extinguishment losses and related transaction costs; (x) unrealized (gains) losses on the mark-to-market of foreign currency contracts to hedge operating results for which the Company has not elected hedge accounting; (xi) litigation settlement charges (benefits) and non-income tax related charges (benefits); (xii) other-than-temporary impairment losses on investments and realized gains and losses resulting from the sale of investments; (xiii) the impacts related to internal restructurings and non-operational items; (xiv) other one-time, non-recurring, unusual or infrequent charges, expenses or gains that may not be indicative of the Company's core business results; and (xv) income taxes related to such adjustments. The Company defines adjusted EBITDA as its non-GAAP net income plus net interest income/expense, income taxes, and depreciation and amortization expense included in its non-GAAP net income. The Company defines its adjusted net leverage ratio as the principal amount of its debt net of cash and cash equivalents, divided by its adjusted EBITDA for the last four quarters. The Company defines its adjusted ROIC as its non-GAAP operating income for a trailing twelve months tax effected by its non-GAAP effective tax rate divided by the sum of its average net debt and stockholders’ equity, which is adjusted to exclude the after-tax effects of goodwill and intangible assets and equipment impairment charges.
These non-GAAP financial measures should be considered supplemental to, and not a substitute for, financial information prepared in accordance with GAAP. The Company's definition of these non-GAAP measures may differ from similarly titled measures used by others.
The non-GAAP financial measures used in this press release adjust for specified items many of which can be highly variable or difficult to predict. The Company generally uses these non-GAAP financial measures to facilitate management's financial and operational decision-making, including evaluation of Hologic's historical operating results, comparison to competitors' operating results and determination of management incentive compensation. These non-GAAP financial measures reflect an additional way of viewing aspects of the Company's operations that, when viewed with GAAP results and the reconciliations to corresponding GAAP financial measures, may provide a more complete understanding of factors and trends affecting Hologic's business.
Because non-GAAP financial measures exclude the effect of items that will increase or decrease the Company's reported results of operations, management strongly encourages investors to review the Company's consolidated financial statements and publicly filed reports in their entirety. A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP financial measures is included in the tables accompanying this release.
Conference Call and Webcast
Hologic’s management will host a conference call at 4:30 p.m. ET today to discuss its financial results for the fourth quarter of fiscal 2024. Interested participants may listen to the call by dialing 888-394-8218 (in the U.S. and Canada) or +1 773-305-6853 (for international callers) and referencing access code 4567924. Participants may also
click to join. Participants should dial in 5-10 minutes before the call begins. The Company will also provide a live and replay webcast of the call at
hologic.com/investors. The replay of the call will be available approximately two hours after the call ends through Wednesday, December 4, 2024.
About Hologic, Inc.
Hologic, Inc. is an innovative medical technology company primarily focused on improving women's health and well-being through early detection and treatment. For more information on Hologic, visit
www.hologic.com.
Hologic and associated logos are trademarks and/or registered trademarks of Hologic, Inc. and/or its subsidiaries in the United States and/or other countries.
Forward-Looking Statements
This news release contains forward-looking information that involves risks and uncertainties, including statements about the Company’s plans, objectives, expectations and intentions. Such statements include, without limitation: financial or other information based upon or otherwise incorporating judgments or estimates relating to future performance, events or expectations; the Company’s strategies, positioning, resources, capabilities, and expectations for future performance; the ASR program, which is subject to the finalization and execution of a definitive agreement on terms and conditions satisfactory to Hologic; and the Company's outlook and financial and other guidance. These forward-looking statements are based upon assumptions made by the Company as of the date hereof and are subject to known and unknown risks and uncertainties that could cause actual results to differ materially from those anticipated.
Risks and uncertainties that could adversely affect the Company’s business and prospects, and otherwise cause actual results to differ materially from those anticipated, include, without limitation: the ongoing and possible future effects of global challenges, including macroeconomic uncertainties, such as inflation, bank failures, rising interest rates and availability of capital markets, geopolitical conflicts, wars, other economic disruptions and U.S. and global recession concerns, on the Company’s customers and suppliers and on the Company’s business, financial condition, results of operations and cash flows and the Company’s ability to draw down its revolver; the effect of the worldwide political and social uncertainty and divisions, including the impact on trade regulation and tariffs, that may adversely impact the cost and sale of the Company’s products in certain countries, or increase the costs the Company may incur to purchase materials, parts and equipment from its suppliers; the ability to execute acquisitions and the impact and anticipated benefits of completed acquisitions and acquisitions the Company may complete in the future; the development of new competitive technologies and products and competition; the Company’s ability to predict accurately the demand for its products, and products under development and to develop strategies to address markets successfully; continued demand for the Company’s COVID-19 assays; potential cybersecurity threats and targeted computer crime; the ongoing and possible future effects of supply chain constraints, including the availability of critical raw materials and components, as well as cost inflation in materials, packaging and transportation; the possibility of interruptions or delays at the Company’s manufacturing facilities, or the failure to secure alternative suppliers if any of the Company’s sole source third-party manufacturers fail to supply the Company; the ability to consolidate certain of the Company’s manufacturing and other operations on a timely basis and within budget, without disrupting its business and to achieve anticipated cost synergies related to such actions; the ability of the Company to successfully manage leadership and organizational changes, including the ability of the Company to attract, motivate and retain key employees and maintain engagement and efficiency in remote work environments; the ability to obtain and maintain regulatory approvals and clearances for the Company’s products, including the implementation of the European Union Medical Device Regulations and In Vitro Diagnostic Regulation requirements, and to maintain compliance with complex and evolving regulations and quality standards, as well as the uncertainty of costs required to obtain and maintain compliance with such regulatory and quality matters; the Company’s reliance on third-party reimbursement policies to support the sales and market acceptance of its products, including the possible adverse impact of government regulation and changes in the availability and amount of reimbursement and uncertainties for new products or product enhancements; changes to applicable laws and regulations, including tax laws, global health care reform, and import/export trade laws; changes in guidelines, recommendations and studies published by various organizations that could affect the use of the Company’s products; uncertainties inherent in the development of new products and the enhancement of existing products, including FDA approval and/or clearance and other regulatory risks, technical risks, cost overruns and delays; the risk that products may contain undetected errors or defects or otherwise not perform as anticipated; risks associated with strategic alliances and the ability of the Company to realize anticipated benefits of those alliances; the risks of conducting business internationally; the risk of adverse exchange rate fluctuations on the Company’s international activities and businesses; the early stage of market development for certain of the Company’s products; the Company’s leverage risks, including the Company’s obligation to meet payment obligations and financial covenants associated with its debt; the effect of any future public health crises, including the timing, scope and effect of U.S. and international governmental, regulatory, fiscal, monetary and public health responses to such crises; risks related to the use and protection of intellectual property; expenses, uncertainties and potential liabilities relating to litigation, including, without limitation, commercial, intellectual property, employment and product liability litigation; cost and expenses of investigative and legal proceedings and compliance risks; potential negative impacts resulting from climate change or other environmental, social and governance and sustainability related matters; and technical innovations that could render products marketed or under development by the Company obsolete.
The risks included above are not exhaustive. Other factors that could adversely affect the Company's business and prospects are described in the filings made by the Company with the SEC, including its most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q. The Company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any such statements presented herein to reflect any change in expectations or any change in events, conditions or circumstances on which any such statements are based.
SOURCE: Hologic, Inc.
HOLOGIC, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In millions, except number of shares, which are reflected in thousands, and per share data)
|
|
|
|
|
|
Three Months Ended
|
|
Years Ended
|
|
September 28, 2024
|
|
September 30, 2023
|
|
September 28, 2024
|
|
September 30, 2023
|
|
|
|
|
|
|
|
|
Revenues
:
|
|
|
|
|
|
|
|
Product
|
$
|
787.8
|
|
|
$
|
757.0
|
|
|
$
|
3,255.1
|
|
|
$
|
3,279.9
|
|
Service and other
|
|
200.1
|
|
|
|
188.3
|
|
|
|
775.2
|
|
|
|
750.5
|
|
Total revenues
|
|
987.9
|
|
|
|
945.3
|
|
|
|
4,030.3
|
|
|
|
4,030.4
|
|
|
|
|
|
|
|
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
Product
|
|
292.3
|
|
|
|
305.0
|
|
|
|
1,206.2
|
|
|
|
1,184.3
|
|
Amortization of acquired intangible assets
|
|
45.5
|
|
|
|
46.4
|
|
|
|
180.5
|
|
|
|
205.7
|
|
Impairment of intangible assets and equipment
|
|
—
|
|
|
|
—
|
|
|
|
39.2
|
|
|
|
179.5
|
|
Service and other
|
|
92.4
|
|
|
|
93.6
|
|
|
|
376.6
|
|
|
|
389.4
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
557.7
|
|
|
|
500.3
|
|
|
|
2,227.8
|
|
|
|
2,071.5
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
Research and development
|
|
67.3
|
|
|
|
72.9
|
|
|
|
272.8
|
|
|
|
294.3
|
|
Selling and marketing
|
|
146.0
|
|
|
|
139.5
|
|
|
|
585.4
|
|
|
|
595.2
|
|
General and administrative
|
|
103.2
|
|
|
|
92.9
|
|
|
|
409.4
|
|
|
|
392.4
|
|
Amortization of acquired intangible assets
|
|
4.9
|
|
|
|
6.2
|
|
|
|
29.2
|
|
|
|
28.1
|
|
Impairment of intangible assets and equipment
|
|
—
|
|
|
|
—
|
|
|
|
5.6
|
|
|
|
44.3
|
|
Contingent consideration fair value adjustments
|
|
—
|
|
|
|
(2.5
|
)
|
|
|
1.7
|
|
|
|
(14.9
|
)
|
Loss on assets held-for-sale
|
|
—
|
|
|
|
51.7
|
|
|
|
—
|
|
|
|
51.7
|
|
Restructuring charges
|
|
6.2
|
|
|
|
7.1
|
|
|
|
41.1
|
|
|
|
12.0
|
|
Total operating expenses
|
|
327.6
|
|
|
|
367.8
|
|
|
|
1,345.2
|
|
|
|
1,403.1
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
230.1
|
|
|
|
132.5
|
|
|
|
882.6
|
|
|
|
668.4
|
|
Interest income
|
|
28.4
|
|
|
|
35.9
|
|
|
|
108.7
|
|
|
|
120.5
|
|
Interest expense
|
|
(32.0
|
)
|
|
|
(28.1
|
)
|
|
|
(122.1
|
)
|
|
|
(111.1
|
)
|
Other income (expense), net
|
|
(4.9
|
)
|
|
|
5.3
|
|
|
|
(4.1
|
)
|
|
|
(1.7
|
)
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
221.6
|
|
|
|
145.6
|
|
|
|
865.1
|
|
|
|
676.1
|
|
Provision for income taxes
|
|
43.0
|
|
|
|
55.0
|
|
|
|
75.6
|
|
|
|
220.1
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
178.6
|
|
|
$
|
90.6
|
|
|
$
|
789.5
|
|
|
$
|
456.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
Basic
|
$
|
0.76
|
|
|
$
|
0.37
|
|
|
$
|
3.35
|
|
|
$
|
1.85
|
|
Diluted
|
$
|
0.76
|
|
|
$
|
0.37
|
|
|
$
|
3.32
|
|
|
$
|
1.83
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
233,772
|
|
|
|
245,130
|
|
|
|
235,723
|
|
|
|
246,772
|
|
Diluted
|
|
235,971
|
|
|
|
247,142
|
|
|
|
237,553
|
|
|
|
248,831
|
|
HOLOGIC, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In millions)
|
|
|
|
|
|
September 28, 2024
|
|
September 30, 2023
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
Cash and cash equivalents
|
$
|
2,160.2
|
|
|
$
|
2,722.5
|
|
Short-term investments
|
|
173.4
|
|
|
|
—
|
|
Accounts receivable, net
|
|
600.4
|
|
|
|
625.6
|
|
Inventory
|
|
679.8
|
|
|
|
617.6
|
|
Other current assets
|
|
209.5
|
|
|
|
206.9
|
|
Assets held-for-sale - current assets
|
|
—
|
|
|
|
11.9
|
|
Total current assets
|
|
3,823.3
|
|
|
|
4,184.5
|
|
|
|
|
|
Property, plant and equipment, net
|
|
537.8
|
|
|
|
517.0
|
|
Goodwill and intangible assets
|
|
4,287.7
|
|
|
|
4,169.9
|
|
Long-term investments
|
|
96.4
|
|
|
|
—
|
|
Other assets
|
|
410.8
|
|
|
|
267.9
|
|
Total assets
|
$
|
9,156.0
|
|
|
$
|
9,139.3
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
Current liabilities
:
|
|
|
|
Current portion of long-term debt
|
$
|
37.5
|
|
|
$
|
287.0
|
|
Accounts payable and accrued liabilities
|
|
786.8
|
|
|
|
712.9
|
|
Deferred revenue
|
|
212.9
|
|
|
|
199.2
|
|
Assets held-for-sale - current liabilities
|
|
—
|
|
|
|
8.2
|
|
Total current liabilities
|
|
1,037.2
|
|
|
|
1,207.3
|
|
|
|
|
|
Long-term debt, net of current portion
|
|
2,497.1
|
|
|
|
2,531.2
|
|
Deferred income taxes
|
|
59.4
|
|
|
|
20.2
|
|
Other long-term liabilities
|
|
432.3
|
|
|
|
363.7
|
|
Total stockholders' equity
|
|
5,130.0
|
|
|
|
5,016.9
|
|
Total liabilities and stockholders’ equity
|
$
|
9,156.0
|
|
|
$
|
9,139.3
|
|
HOLOGIC, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In millions)
|
|
|
|
Years Ended
|
|
September 28, 2024
|
|
September 30, 2023
|
OPERATING ACTIVITIES
|
|
|
|
Net income
|
$
|
789.5
|
|
|
$
|
456.0
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
Depreciation
|
|
99.3
|
|
|
|
89.6
|
|
Amortization of acquired intangible assets
|
|
209.7
|
|
|
|
233.8
|
|
Stock-based compensation expense
|
|
82.3
|
|
|
|
79.6
|
|
Deferred income taxes and other non-cash taxes
|
|
(72.1
|
)
|
|
|
(109.1
|
)
|
Intangible assets and equipment impairment charges
|
|
44.8
|
|
|
|
223.8
|
|
Loss on assets held-for-sale
|
|
—
|
|
|
|
51.7
|
|
Contingent consideration fair value adjustments
|
|
—
|
|
|
|
(14.9
|
)
|
Other adjustments and non-cash items
|
|
47.6
|
|
|
|
28.9
|
|
Changes in operating assets and liabilities, excluding the effect of acquisitions and dispositions:
|
|
|
|
Accounts receivable
|
|
41.0
|
|
|
|
(1.5
|
)
|
Inventory
|
|
(47.4
|
)
|
|
|
(4.9
|
)
|
Prepaid income taxes
|
|
(21.7
|
)
|
|
|
17.4
|
|
Prepaid expenses and other assets
|
|
7.3
|
|
|
|
23.6
|
|
Accounts payable
|
|
22.2
|
|
|
|
(23.0
|
)
|
Accrued expenses and other liabilities
|
|
73.4
|
|
|
|
(14.2
|
)
|
Deferred revenue
|
|
9.3
|
|
|
|
14.4
|
|
Net cash provided by operating activities
|
|
1,285.2
|
|
|
|
1,051.2
|
|
INVESTING ACTIVITIES
|
|
|
|
Acquisition of businesses, net of cash acquired
|
|
(297.3
|
)
|
|
|
(5.0
|
)
|
Sale of business, net of cash disposed
|
|
(31.3
|
)
|
|
|
—
|
|
Purchases of available-for-sale securities
|
|
(267.7
|
)
|
|
|
—
|
|
Capital expenditures
|
|
(72.4
|
)
|
|
|
(91.8
|
)
|
Proceeds from the Department of Defense
|
|
—
|
|
|
|
20.5
|
|
Increase in equipment under customer usage agreements
|
|
(57.8
|
)
|
|
|
(58.4
|
)
|
Strategic investments
|
|
(42.5
|
)
|
|
|
(10.0
|
)
|
Purchase of intellectual property
|
|
(10.0
|
)
|
|
|
—
|
|
Other activity
|
|
(2.0
|
)
|
|
|
(7.4
|
)
|
Net cash used in investing activities
|
|
(781.0
|
)
|
|
|
(152.1
|
)
|
FINANCING ACTIVITIES
|
|
|
|
Repayment of long-term debt
|
|
(287.5
|
)
|
|
|
(15.0
|
)
|
Payment of contingent consideration
|
|
(2.6
|
)
|
|
|
(7.6
|
)
|
Payment of deferred acquisition consideration
|
|
—
|
|
|
|
(0.8
|
)
|
Repurchases of common stock
|
|
(835.1
|
)
|
|
|
(474.8
|
)
|
Net proceeds from issuance of common stock under employee stock plans
|
|
37.8
|
|
|
|
43.0
|
|
Payment of minimum tax withholdings on net share settlements of equity awards
|
|
(17.4
|
)
|
|
|
(24.0
|
)
|
Payments under finance lease obligations
|
|
(3.8
|
)
|
|
|
(4.0
|
)
|
Net cash used in financing activities
|
|
(1,108.6
|
)
|
|
|
(483.2
|
)
|
Effect of exchange rate changes on cash and cash equivalents
|
|
8.9
|
|
|
|
0.3
|
|
Net (decrease) increase in cash and cash equivalents
|
|
(595.5
|
)
|
|
|
416.2
|
|
Cash and cash equivalents, beginning of period*
|
|
2,755.7
|
|
|
|
2,339.5
|
|
Cash and cash equivalents, end of period*
|
$
|
2,160.2
|
|
|
$
|
2,755.7
|
|
|
|
|
|
|
|
|
|
*Includes $33.2 million of cash recorded in assets held-for-sale - current assets as of September 30, 2023.
|
HOLOGIC, INC.
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(Unaudited)
(In millions, except earnings per share)
|
|
|
|
|
Reconciliation of GAAP Revenue to Organic Revenue
|
|
|
|
|
|
Three Months Ended
|
|
Years Ended
|
|
September 28, 2024
|
|
September 30, 2023
|
|
September 28, 2024
|
|
September 30, 2023
|
Consolidated GAAP Revenue
|
$
|
987.9
|
|
|
$
|
945.3
|
|
|
$
|
4,030.3
|
|
|
$
|
4,030.4
|
|
Less: Blood Screening Revenue
|
|
(7.5
|
)
|
|
|
(9.3
|
)
|
|
|
(30.3
|
)
|
|
|
(37.8
|
)
|
Less: SSI Revenue
|
|
(0.3
|
)
|
|
|
(4.1
|
)
|
|
|
(2.6
|
)
|
|
|
(18.8
|
)
|
Less: Endomagnetics Revenue
|
|
(7.1
|
)
|
|
|
—
|
|
|
|
(7.1
|
)
|
|
|
—
|
|
Organic Revenue
|
$
|
973.0
|
|
|
$
|
931.9
|
|
|
$
|
3,990.3
|
|
|
$
|
3,973.8
|
|
Less: COVID-19 Assay Revenue
|
|
(15.2
|
)
|
|
|
(21.4
|
)
|
|
|
(78.6
|
)
|
|
|
(248.2
|
)
|
Less: COVID-19 Related Revenue*
|
|
(24.8
|
)
|
|
|
(24.2
|
)
|
|
|
(104.0
|
)
|
|
|
(112.8
|
)
|
Less: Discontinued Product Revenue
|
|
—
|
|
|
|
(0.1
|
)
|
|
|
(0.4
|
)
|
|
|
(3.0
|
)
|
Organic Revenue excluding COVID-19
|
$
|
933.0
|
|
|
$
|
886.2
|
|
|
$
|
3,807.3
|
|
|
$
|
3,609.8
|
|
*Revenues estimated to be related to COVID assay sales for instruments, collection kits and ancillaries.
|
|
Three Months Ended
|
|
Years Ended
|
|
September 28, 2024
|
|
September 30, 2023
|
|
September 28, 2024
|
|
September 30, 2023
|
|
|
|
|
|
|
|
|
Gross Profit:
|
|
|
|
|
|
|
|
GAAP gross profit
|
$
|
557.7
|
|
|
$
|
500.3
|
|
|
$
|
2,227.8
|
|
|
$
|
2,071.5
|
|
Adjustments:
|
|
|
|
|
|
|
|
Amortization of acquired intangible assets (1)
|
|
45.5
|
|
|
|
46.4
|
|
|
|
180.5
|
|
|
|
205.7
|
|
Impairment of intangible assets and equipment (14)
|
|
—
|
|
|
|
—
|
|
|
|
39.2
|
|
|
|
179.5
|
|
Product line discontinuance (13)
|
|
—
|
|
|
|
24.7
|
|
|
|
7.1
|
|
|
|
24.7
|
|
Integration/consolidation costs (3)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.1
|
)
|
Fair value write-up of acquired inventory sold (17)
|
|
4.3
|
|
|
|
—
|
|
|
|
4.3
|
|
|
|
—
|
|
Non-GAAP gross profit
|
$
|
607.5
|
|
|
$
|
571.4
|
|
|
$
|
2,458.9
|
|
|
$
|
2,481.3
|
|
|
|
|
|
|
|
|
|
Gross Margin Percentage:
|
|
|
|
|
|
|
|
GAAP gross margin percentage
|
|
56.5
|
%
|
|
|
52.9
|
%
|
|
|
55.3
|
%
|
|
|
51.4
|
%
|
Impact of adjustments above
|
|
5.0
|
%
|
|
|
7.5
|
%
|
|
|
5.7
|
%
|
|
|
10.2
|
%
|
Non-GAAP gross margin percentage
|
|
61.5
|
%
|
|
|
60.4
|
%
|
|
|
61.0
|
%
|
|
|
61.6
|
%
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
GAAP operating expenses
|
$
|
327.6
|
|
|
$
|
367.8
|
|
|
$
|
1,345.2
|
|
|
$
|
1,403.1
|
|
Adjustments:
|
|
|
|
|
|
|
|
Amortization of acquired intangible assets (1)
|
|
(4.9
|
)
|
|
|
(6.2
|
)
|
|
|
(29.2
|
)
|
|
|
(28.1
|
)
|
Impairment of intangible assets and equipment (14)
|
|
—
|
|
|
|
—
|
|
|
|
(5.6
|
)
|
|
|
(44.3
|
)
|
Transaction expenses (4)
|
|
(4.2
|
)
|
|
|
(1.1
|
)
|
|
|
(7.6
|
)
|
|
|
(1.4
|
)
|
Contingent consideration adjustments (7)
|
|
—
|
|
|
|
2.5
|
|
|
|
(1.7
|
)
|
|
|
14.9
|
|
Integration/consolidation costs (3)
|
|
(0.3
|
)
|
|
|
(0.3
|
)
|
|
|
(0.3
|
)
|
|
|
(0.8
|
)
|
Purchased R&D asset charge (16)
|
|
—
|
|
|
|
—
|
|
|
|
(10.0
|
)
|
|
|
—
|
|
MDR expenses (2)
|
|
—
|
|
|
|
(0.2
|
)
|
|
|
—
|
|
|
|
(1.5
|
)
|
Legal related settlement charges (11)
|
|
(1.0
|
)
|
|
|
—
|
|
|
|
(1.0
|
)
|
|
|
(1.3
|
)
|
Loss on assets held-for-sale (19)
|
|
—
|
|
|
|
(51.7
|
)
|
|
|
—
|
|
|
|
(51.7
|
)
|
Restructuring charges (3)
|
|
(6.2
|
)
|
|
|
(7.1
|
)
|
|
|
(41.1
|
)
|
|
|
(12.0
|
)
|
Non-income tax charges (5)
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(2.9
|
)
|
Non-GAAP operating expenses
|
$
|
311.0
|
|
|
$
|
303.7
|
|
|
$
|
1,248.7
|
|
|
$
|
1,274.0
|
|
Operating Margin:
|
|
|
|
|
|
|
|
GAAP income from operations
|
$
|
230.1
|
|
|
$
|
132.5
|
|
|
$
|
882.6
|
|
|
$
|
668.4
|
|
Adjustments to gross profit as detailed above
|
|
49.8
|
|
|
|
71.1
|
|
|
|
231.1
|
|
|
|
409.8
|
|
Adjustments to operating expenses as detailed above
|
|
16.6
|
|
|
|
64.1
|
|
|
|
96.5
|
|
|
|
129.1
|
|
Non-GAAP income from operations
|
$
|
296.5
|
|
|
$
|
267.7
|
|
|
$
|
1,210.2
|
|
|
$
|
1,207.3
|
|
|
|
|
|
|
|
|
|
Operating Margin Percentage:
|
|
|
|
|
|
|
|
GAAP income from operations margin percentage
|
|
23.3
|
%
|
|
|
14.0
|
%
|
|
|
21.9
|
%
|
|
|
16.6
|
%
|
Impact of adjustments above
|
|
6.7
|
%
|
|
|
14.3
|
%
|
|
|
8.1
|
%
|
|
|
13.4
|
%
|
Non-GAAP operating margin percentage
|
|
30.0
|
%
|
|
|
28.3
|
%
|
|
|
30.0
|
%
|
|
|
30.0
|
%
|
Pre-Tax Income:
|
|
|
|
|
|
|
|
GAAP pre-tax earnings
|
$
|
221.6
|
|
|
$
|
145.6
|
|
|
$
|
865.1
|
|
|
$
|
676.1
|
|
Adjustments to pre-tax earnings as detailed above
|
|
66.4
|
|
|
|
135.2
|
|
|
|
327.6
|
|
|
|
538.9
|
|
Debt extinguishment loss (6)
|
|
—
|
|
|
|
—
|
|
|
|
0.4
|
|
|
|
—
|