NOTES TO CONDENSED CONSOLIDATED F
INANCIAL STATEMENTS (UNAUDITED)
(Dollars and shares in millions, except per share data)
(1)
|
BASIS OF PRESENTATION
|
The accompanying condensed consolidated financial statements have been prepared by Myriad Genetics, Inc. (the “Company” or “Myriad”) in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and pursuant to the applicable rules and regulations of the Securities and Exchange Commission (“SEC”). The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. In the opinion of management, the accompanying financial statements contain all adjustments (consisting of normal and recurring accruals) necessary to present fairly all financial statements in accordance with GAAP. The condensed consolidated financial statements herein should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto for the fiscal year ended June 30, 2017, included in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2017. Operating results for the three months ended September 30, 2017 may not necessarily be indicative of results to be expected for any other interim period or for the full year.
The consolidated financial statements include the accounts of the Company’s majority-owned subsidiary, Assurex Canada, Ltd. which is 85% owned by Assurex Health, Inc. (“Assurex”), a wholly owned subsidiary of the Company, and 15% owned by the Centre for Addiction and Mental Health. Assurex Canada, Ltd. is a consolidated subsidiary of Assurex Health, Inc. The value of the non-controlling interest represents the portion of Assurex Canada, Ltd.’s profit or loss and net assets that is not held by Assurex Health, Inc. The Company attributes comprehensive income or loss of the subsidiary between the Company and the non-controlling interest based on the respective ownership interest.
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Immaterial error correction to consolidated statements of operations
In connection with the preparation of the financial statements for the quarter ended September 30, 2017, the Company determined that the amounts for the change in the fair value of contingent consideration were improperly reported as a component of other income (expense) and should have been reported as a component of operating income on the consolidated statements of operations at September 30, 2016. As a result, total costs and expenses and operating income were understated by $0.5 and other income (expense) and total other income were overstated $0.5. There was no impact to Net Income or earnings per share. The Company concluded that the error was not material to the consolidated statements of operations, but has elected to correct the error in the accompanying financial statements for consistent presentation. The classification error had no effect on the on the previously reported consolidated balance sheets, statements of comprehensive income or cash flows for the quarter ended September 30, 2016.
New Accounting Pronouncements
In February 2016, the FASB issued Accounting Standards Update 2016-02, Leases (“ASU 2016-02”). ASU 2016-02 amends the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets and making targeted changes to lessor accounting. ASU 2016-02 will be effective beginning in the first quarter of fiscal 2019. Early adoption of ASU 2016-02 is permitted. ASU 2016-02 requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief. The Company’s management is currently evaluating the impact of adopting ASU 2016-02 on the Company’s consolidated financial statements.
In May 2014, the Financial Accounting Standards Board (FASB) issued the converged standard on revenue recognition with the objective of providing a single, comprehensive model for all contracts with customers to improve comparability in the financial statements of companies reporting using International Financial Reporting Standards and U.S. GAAP. The standard contains principles that an entity must apply to determine the measurement of revenue and timing of when it is recognized. The underlying principle is that an entity must recognize revenue to depict the transfer of goods or services to customers at an amount that the entity expects to be entitled to in exchange for those goods or services. An entity can apply the revenue standard retrospectively to each prior reporting period presented (full retrospective method) or retrospectively with the cumulative effect of initially applying the standard recognized at the date of initial application in retained earnings (modified retrospective method). The standard will be effective for the Company first quarter of fiscal 2019, with early adoption permitted for annual periods beginning after December 16, 2016. The Company plans to adopt the standard July 1, 2018 using the full retrospective method. The Company continues to assess the impact of this standard on its results of operations, financial position and cash flows. Based on its preliminary assessment, the Company expects the majority of the amounts that have historically been classified as bad debt expense, primarily related to patient responsibility, will be reflected as a reduction of the transaction price
7
and therefore as a reduction in revenue. The Company anticipates an increase in the level of required financial statement disclosures due to the stand
ard.
Assurex
On August 31, 2016, the Company completed the acquisition of Assurex, pursuant to the Agreement and Plan of Merger (as amended, the “Merger Agreement”), dated August 3, 2016. Pursuant to the terms of the Merger Agreement, Myriad Merger Sub, Inc., a wholly owned subsidiary of the Company, was merged with and into Assurex, with Assurex continuing as the surviving corporation, and wholly owned subsidiary of Myriad. We acquired Assurex for total consideration of $351.6, net of cash acquired of $5.5, including a cash payment of $216.1, and two potential performance-based milestones totaling $185.0 with a fair value of $130.0. The fair value of the performance-based milestones was determined by using the Monte Carlo Method.
Of the cash consideration, $19.1 was deposited into an escrow account to fund (i) any post-closing adjustments payable to Myriad based upon differences between the estimated working capital and the actual working capital of Assurex at closing, and (ii) any indemnification claims made by Myriad against Assurex within 18 months following closing.
Total consideration transferred was allocated to tangible assets acquired and liabilities assumed based on their fair values as of the acquisition date including current adjustments as set forth below. We believe the acquisition establishes the foundation for our neuroscience business and leverages our existing preventative care business unit with the addition of a product, GeneSight, which has growth potential. These factors contributed to consideration transferred in excess of the fair value of Assurex’s net tangible and intangible assets acquired, resulting in the Company recording goodwill in connection with the transaction.
During the three months ended September 30, 2017 there was a fair value increase as of the date of the acquisition to equipment totaling
$0.1 and $0.2 change in the non-controlling interest at the date of acquisition, which resulted in a net increase to goodwill of $0.1
due to updated 3
rd
party valuations.
Also during that period there was a $1.8 increase in the deferred tax liability due to differences in GAAP and tax purchase accounting as of the date of acquisition which increased goodwill by the same amount.
Management estimated the fair value of tangible and intangible assets and liabilities in accordance with the applicable accounting guidance for business combinations and utilized the services of third-party valuation consultants. The allocation of consideration transferred is now considered final. The final purchase price allocation is as follows:
|
|
Estimated Fair
Value
|
|
Current assets
|
|
$
|
18.2
|
|
Intangible assets
|
|
|
295.6
|
|
Equipment
|
|
|
1.9
|
|
Goodwill
|
|
|
121.1
|
|
Current liabilities
|
|
|
(18.9
|
)
|
Deferred tax liability
|
|
|
(66.3
|
)
|
Total fair value purchase price
|
|
$
|
351.6
|
|
Less: Contingent consideration
|
|
|
(130.0
|
)
|
Less: Cash acquired
|
|
|
(5.5
|
)
|
Total cash consideration transferred
|
|
$
|
216.1
|
|
Identifiable Intangible Assets
The Company acquired intangible assets that consisted of developed technology which had an estimated fair value of $256.5 and a database with an estimated fair value of $39.1. The fair value of the developed technology was determined using a probability-weighted income approach that discounts expected future cash flows to present value. The fair value of the database was determined using a combination of the lost profits and replacement cost methods. The estimated net cash flows were discounted using a discount rate of 16% which is based on the estimated internal rate of return for the acquisition and represents the rate that market participants might use to value the intangible assets. The projected cash flows were based on key assumptions such as estimates of revenues and operating profits; the time and resources needed to recreate databases and product and commercial development and approval; the life of the commercialized product; and associated risks related to viability and product alternatives. The Company will amortize the intangible assets on a straight-line basis over their estimated useful lives of 17 years for the developed technology and 5 years for the database. This amortization is not deductible for income tax purposes.
8
Goodwill
The goodwill represents the excess of consideration transferred over the fair value of assets acquired and liabilities assumed and is attributable to the benefits expected from combining the Company’s research and commercial operations with Assurex’s. This goodwill is not deductible for income tax purposes. Change in goodwill from the date of acquisition is shown below:
|
|
Carrying
|
|
|
|
amount
|
|
Balance June 30, 2016
|
|
$
|
119.2
|
|
Fair value adjustment to equipment
|
|
|
(0.1
|
)
|
Non-controlling interest adjustment
|
|
|
0.2
|
|
Change in deferred tax liability
|
|
|
1.8
|
|
Ending balance September 30, 2017
|
|
$
|
121.1
|
|
Pro Forma Information
The unaudited pro-forma results presented below include the effects of the Assurex acquisition as if it had been consummated as of July 1, 2016, with adjustments to give effect to pro forma events that are directly attributable to the acquisition which includes adjustments related to the amortization of acquired intangible assets, interest income and expense, and depreciation. The unaudited pro forma results do not reflect any operating efficiency or potential cost savings which may result from the consolidation of Assurex. Accordingly, these unaudited pro forma results are presented for informational purposes only and are not necessarily indicative of what the actual results of operation of the combined company would have been if the acquisition had occurred at the beginning of the period presented nor are they indicative of future results of operations and are not necessarily indicative of results that might have been achieved had the acquisition been consummated as of July 1, 2016.
|
|
Three months ended
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Revenue
|
|
$
|
190.2
|
|
|
$
|
188.9
|
|
Income from operations
|
|
|
87.4
|
|
|
|
(0.8
|
)
|
Net income (loss)
|
|
|
81.1
|
|
|
|
(19.2
|
)
|
Net income (loss) per share, basic
|
|
$
|
1.18
|
|
|
$
|
(0.28
|
)
|
Net income (loss) per share, diluted
|
|
$
|
1.15
|
|
|
$
|
(0.28
|
)
|
To complete the purchase transaction, we incurred approximately $5.0 million of acquisition costs, which were recorded as selling, general and administrative expenses for the year ended June 30, 2017. For the three months ended September 30, 2017, Assurex contributed revenue of approximately $28.8. For the three months ended September 30, 2017, operating expenses related to Assurex were approximately $25.8.
9
(3)
|
MARKETABLE INVESTMENT SECURITIES
|
The Company has classified its marketable investment securities as available-for-sale securities. These securities are carried at estimated fair value with unrealized holding gains and losses, net of the related tax effect, included in accumulated other comprehensive loss in stockholders’ equity until realized. Gains and losses on investment security transactions are reported on the specific-identification method. Dividend and interest income are recognized when earned. The amortized cost, gross unrealized holding gains, gross unrealized holding losses, and fair value for available-for-sale securities by major security type and class of security at September 30, 2017 and June 30, 2017 were as follows:
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
|
|
|
|
|
unrealized
|
|
|
unrealized
|
|
|
|
|
|
|
|
Amortized
|
|
|
holding
|
|
|
holding
|
|
|
Estimated
|
|
|
|
cost
|
|
|
gains
|
|
|
losses
|
|
|
fair value
|
|
At September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
82.3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
82.3
|
|
Cash equivalents
|
|
|
5.6
|
|
|
|
—
|
|
|
|
—
|
|
|
$
|
5.6
|
|
Total cash and cash equivalents
|
|
|
87.9
|
|
|
|
—
|
|
|
|
—
|
|
|
|
87.9
|
|
Available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate bonds and notes
|
|
|
62.2
|
|
|
|
0.1
|
|
|
|
(0.1
|
)
|
|
|
62.2
|
|
Municipal bonds
|
|
|
31.2
|
|
|
|
—
|
|
|
|
—
|
|
|
|
31.2
|
|
Federal agency issues
|
|
|
9.5
|
|
|
|
—
|
|
|
|
—
|
|
|
|
9.5
|
|
US government securities
|
|
|
7.6
|
|
|
|
—
|
|
|
|
—
|
|
|
|
7.6
|
|
Total
|
|
$
|
198.4
|
|
|
$
|
0.1
|
|
|
$
|
(0.1
|
)
|
|
$
|
198.4
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
|
|
|
|
|
unrealized
|
|
|
unrealized
|
|
|
|
|
|
|
|
Amortized
|
|
|
holding
|
|
|
holding
|
|
|
Estimated
|
|
|
|
cost
|
|
|
gains
|
|
|
losses
|
|
|
fair value
|
|
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
83.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
83.5
|
|
Cash equivalents
|
|
|
18.9
|
|
|
|
—
|
|
|
|
—
|
|
|
|
18.9
|
|
Total cash and cash equivalents
|
|
|
102.4
|
|
|
|
—
|
|
|
|
—
|
|
|
|
102.4
|
|
Available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate bonds and notes
|
|
|
45.4
|
|
|
|
0.1
|
|
|
|
(0.1
|
)
|
|
|
45.4
|
|
Municipal bonds
|
|
|
32.7
|
|
|
|
—
|
|
|
|
—
|
|
|
|
32.7
|
|
Federal agency issues
|
|
|
11.6
|
|
|
|
—
|
|
|
|
(0.1
|
)
|
|
|
11.5
|
|
US government securities
|
|
|
7.2
|
|
|
|
—
|
|
|
|
—
|
|
|
|
7.2
|
|
Total
|
|
$
|
199.3
|
|
|
$
|
0.1
|
|
|
$
|
(0.2
|
)
|
|
$
|
199.2
|
|
Cash, cash equivalents, and maturities of debt securities classified as available-for-sale securities are as follows at September 30, 2017:
|
|
Amortized
|
|
|
Estimated
|
|
|
|
cost
|
|
|
fair value
|
|
Cash
|
|
$
|
82.3
|
|
|
$
|
82.3
|
|
Cash equivalents
|
|
|
5.6
|
|
|
|
5.6
|
|
Available-for-sale:
|
|
|
|
|
|
|
|
|
Due within one year
|
|
|
60.4
|
|
|
|
60.4
|
|
Due after one year through five years
|
|
|
50.1
|
|
|
|
50.1
|
|
Due after five years
|
|
|
—
|
|
|
|
—
|
|
Total
|
|
$
|
198.4
|
|
|
$
|
198.4
|
|
10
(4)
|
PROPERTY, PLANT AND EQUIPMENT, NET
|
|
|
September 30,
|
|
|
June 30,
|
|
|
|
2017
|
|
|
2017
|
|
Land
|
|
$
|
2.4
|
|
|
$
|
2.3
|
|
Buildings and improvements
|
|
|
17.5
|
|
|
|
17.1
|
|
Leasehold improvements
|
|
|
22.1
|
|
|
|
22.1
|
|
Equipment
|
|
|
108.7
|
|
|
|
106.9
|
|
|
|
|
150.7
|
|
|
|
148.4
|
|
Less accumulated depreciation
|
|
|
(100.9
|
)
|
|
|
(97.3
|
)
|
Property, plant and equipment, net
|
|
$
|
49.8
|
|
|
$
|
51.1
|
|
|
|
Three months ended
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Depreciation expense
|
|
$
|
3.9
|
|
|
$
|
3.7
|
|
(5)
|
GOODWILL AND INTANGIBLE ASSETS
|
Goodwill
The Company has recorded goodwill of $319.0 from the acquisitions of Assurex that was completed on August 31, 2016, Sividon that was completed on May 31, 2016, Privatklinik Dr. Robert Schindlbeck GmbH & Co. KG (the “Clinic”) that was completed on February 27, 2015, Crescendo Bioscience, Inc. that was completed on February 28, 2014 and Rules-Based Medicine, Inc. that was completed on May 31, 2011. Of this goodwill, $253.1 relates to the Company’s diagnostic segment and $65.9 relates to the other segment. The following summarizes changes to the goodwill balance for the three months ended September 30, 2017:
|
|
Carrying
amount
|
|
Beginning balance July 1, 2017
|
|
$
|
316.1
|
|
Adjustments to acquisitions (see note 2)
|
|
|
1.9
|
|
Translation adjustments
|
|
|
1.0
|
|
Ending balance September 30, 2017
|
|
$
|
319.0
|
|
Intangible Assets
Intangible assets primarily consist of amortizable assets of purchased licenses and technologies, customer relationships, and trade names as well as non-amortizable intangible assets of in-process technologies and research and development. The following summarizes the amounts reported as intangible assets:
|
|
Gross
|
|
|
|
|
|
|
|
|
|
|
|
Carrying
|
|
|
Accumulated
|
|
|
|
|
|
|
|
Amount
|
|
|
Amortization
|
|
|
Net
|
|
At September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased licenses and technologies
|
|
$
|
526.7
|
|
|
$
|
(70.4
|
)
|
|
$
|
456.3
|
|
Customer relationships
|
|
|
4.7
|
|
|
|
(3.0
|
)
|
|
|
1.7
|
|
Trademarks
|
|
|
3.0
|
|
|
|
(0.9
|
)
|
|
|
2.1
|
|
Total amortized intangible assets
|
|
|
534.4
|
|
|
|
(74.3
|
)
|
|
|
460.1
|
|
In-process research and development
|
|
|
23.7
|
|
|
|
—
|
|
|
|
23.7
|
|
Total unamortized intangible assets
|
|
|
23.7
|
|
|
|
—
|
|
|
|
23.7
|
|
Total intangible assets
|
|
$
|
558.1
|
|
|
$
|
(74.3
|
)
|
|
$
|
483.8
|
|
11
|
|
Gross
|
|
|
|
|
|
|
|
|
|
|
|
Carrying
|
|
|
Accumulated
|
|
|
|
|
|
|
|
Amount
|
|
|
Amortization
|
|
|
Net
|
|
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased licenses and technologies
|
|
$
|
525.7
|
|
|
$
|
(61.2
|
)
|
|
$
|
464.5
|
|
Customer relationships
|
|
|
4.6
|
|
|
|
(2.8
|
)
|
|
|
1.8
|
|
Trademarks
|
|
|
3.0
|
|
|
|
(0.8
|
)
|
|
|
2.2
|
|
Total amortized intangible assets
|
|
|
533.3
|
|
|
|
(64.8
|
)
|
|
|
468.5
|
|
In-process research and development
|
|
|
23.1
|
|
|
|
—
|
|
|
|
23.1
|
|
Total unamortized intangible assets
|
|
|
23.1
|
|
|
|
—
|
|
|
|
23.1
|
|
Total intangible assets
|
|
$
|
556.4
|
|
|
$
|
(64.8
|
)
|
|
$
|
491.6
|
|
The Company recorded amortization expense during the respective periods for these intangible assets as follows:
|
|
Three months ended
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Amortization of intangible assets
|
|
$
|
9.3
|
|
|
$
|
5.5
|
|
|
|
September 30,
|
|
|
June 30,
|
|
|
|
2017
|
|
|
2017
|
|
Employee compensation and benefits
|
|
$
|
37.2
|
|
|
$
|
44.4
|
|
Accrued taxes payable
|
|
|
8.6
|
|
|
|
7.1
|
|
Other
|
|
|
14.0
|
|
|
|
14.1
|
|
Total accrued liabilities
|
|
$
|
59.8
|
|
|
$
|
65.6
|
|
On December 23, 2016, the Company entered into a senior secured revolving credit facility (the “Facility”) by and among Myriad, as borrower, the lenders from time to time party thereto, providing for the Facility in an aggregate principal amount of up to $300.0, which amount shall include $10.0 sublimits, in each case, for swingline loans and letters of credit. Pursuant to the Facility, Myriad borrowed revolving loans in an aggregate principal amount of $205.0 with $0.7 upfront fees and $0.3 debt issuance costs recorded as a debt discount to be amortized over the term of the Facility resulting in current net long-term debt of $204.0. The Facility matures on December 23, 2021. There are no scheduled principal payments of the Facility prior to its maturity date.
The proceeds of the Facility were used (i) to refinance in full the obligations under the Term Loan, (ii) to pay any fees and expenses related thereto, and (iii) for working capital and general corporate purposes.
The Facility contains customary loan terms, interest rates, representations and warranties, affirmative and negative covenants, in each case, subject to customary limitations, exceptions and exclusions. The Credit Agreement also contains certain customary events of default.
Covenants in the Facility impose operating and financial restrictions on the Company. These restrictions may prohibit or place limitations on, among other things, the Company’s ability to incur additional indebtedness, create certain types of liens, mergers or consolidations, and/or change in control transactions. The Facility may also prohibit or place limitations on the Company’s ability to sell assets, pay dividends or provide other distributions to shareholders. The Company must maintain a specified leverage and interest ratios measured as of the end of each quarter as a financial covenant in the Facility. We were in compliance with all financial covenants at September 30, 2017.
During the quarter ended September 30, 2017, the company made $25.0 in principal repayments.
12
The Facility is secured by a first-lien security interest in substantially all of the assets of Myriad and certain of its domestic subsidiaries and each such domestic subsidiary of Myriad has guaranteed the repayment o
f the Facility. Amounts outstanding under the Facility were as follows:
|
|
September 30,
|
|
|
June 30,
|
|
|
|
2017
|
|
|
2017
|
|
Long-term debt
|
|
$
|
75.1
|
|
|
$
|
100.0
|
|
Long-term debt discount
|
|
|
(0.9
|
)
|
|
|
(0.9
|
)
|
Net long-term debt
|
|
$
|
74.2
|
|
|
$
|
99.1
|
|
(8)
|
OTHER LONG TERM LIABILITIES
|
|
|
September 30,
|
|
|
June 30,
|
|
|
|
2017
|
|
|
2017
|
|
Pension obligation
|
|
|
6.1
|
|
|
|
5.9
|
|
Other
|
|
|
1.3
|
|
|
|
1.3
|
|
Total other long term liabilities
|
|
$
|
7.4
|
|
|
$
|
7.2
|
|
The Company has two non-contributory defined benefit pension plans for its current and former Clinic employees. Participation in the plans excludes those employees hired after 2002. As of September 30, 2017 the fair value of the plan assets were approximately $0.1 resulting in a net pension liability of $6.1.
(9)
|
PREFERRED AND COMMON STOCKHOLDER’S EQUITY
|
The Company is authorized to issue up to 5.0 shares of preferred stock, par value $0.01 per share. There were no preferred shares outstanding at September 30, 2017.
The Company is authorized to issue up to 150.0 shares of common stock, par value $0.01 per share. There were 69.2 shares issued and outstanding at September 30, 2017.
Common shares issued and outstanding
|
|
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Common stock issued and outstanding at July 1
|
|
|
68.4
|
|
|
|
69.1
|
|
Common stock issued upon exercise of options and employee
stock plans
|
|
|
0.8
|
|
|
|
0.3
|
|
Repurchase and retirement of common stock
|
|
|
—
|
|
|
|
(1.0
|
)
|
Common stock issued and outstanding at September 30
|
|
|
69.2
|
|
|
|
68.4
|
|
Basic earnings per share is computed based on the weighted-average number of shares of common stock outstanding. Diluted earnings per share is computed based on the weighted-average number of shares of common stock, including the dilutive effect of common stock equivalents, outstanding.
The following is a reconciliation of the denominators of the basic and diluted earnings per share (“EPS”) computations:
|
|
Three months ended
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding used to compute
basic EPS
|
|
|
68.6
|
|
|
|
68.8
|
|
Effect of dilutive shares
|
|
|
1.8
|
|
|
|
—
|
|
Weighted-average shares outstanding and dilutive
securities used to compute diluted EPS
|
|
|
70.4
|
|
|
|
68.8
|
|
13
Certain outstanding options and restricted stock units (“RSUs”) were excluded from the computation of diluted earnings per share because the effect would have been anti-dilutive. These potential dilutive common shares, which may be dilutive to future dilut
ed earnings per share, are as follows:
|
|
Three months ended
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Anti-dilutive options and RSU's excluded from EPS
computation
|
|
|
1.5
|
|
|
|
9.6
|
|
Stock Repurchase Program
In June 2016, the Company’s Board of Directors authorized an eighth share repurchase program of $200.0 of the Company’s outstanding common stock. The Company plans to repurchase its common stock from time to time or on an accelerated basis through open market transactions or privately negotiated transactions as determined by the Company’s management. The amount and timing of stock repurchases under the program will depend on business and market conditions, stock price, trading restrictions, acquisition activity and other factors. As of September 30, 2017, the Company has $160.7 remaining on its current share repurchase authorization.
The Company uses the par value method of accounting for its stock repurchases. As a result of the stock repurchases, the Company reduced common stock and additional paid-in capital and recorded charges to accumulated deficit. The shares retired, aggregate common stock and additional paid-in capital reductions, and related charges to accumulated deficit for the repurchases for periods ended September 30, 2017 and 2016 were as follows:
|
|
Three months ended
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Shares purchased and retired
|
|
|
—
|
|
|
|
1.0
|
|
Common stock and additional paid-in-capital reductions
|
|
$
|
—
|
|
|
$
|
9.1
|
|
Charges to retained earnings
|
|
$
|
—
|
|
|
$
|
12.2
|
|
In order to determine the Company’s quarterly provision for income taxes, the Company used an estimated annual effective tax rate that is based on expected annual income and statutory tax rates in the various jurisdictions in which the Company operates. Certain significant or unusual items are separately recognized in the quarter during which they occur and can be a source of variability in the effective tax rate from quarter to quarter.
Income tax expense for the three months ended September 30, 2017 was $5.6, or approximately 6.5% of pre-tax income, compared to $5.2, or approximately 130.0% of pre-tax income, for the three months ended September 30, 2016. Income tax expense for the three months ended September 30, 2017 is based on the Company’s estimated annual effective tax rate for the full fiscal year ending June 30, 2018, adjusted by discrete items recognized during the period. For the three months ended September 30, 2017, the Company’s recognized effective tax rate differs from the U.S. federal statutory rate of 35% primarily due to the effect of fair value adjustments related to acquisition contingent consideration, state income taxes, and the prior year adoption of ASU 2016-09 (“ASU 2016-09”), Improvements to Employee Share-Based Payment Accounting and other benefits realized from the differences related to the earlier recognition of the tax effect of equity compensation expense from incentive stock options and the deduction realized when those options are disqualified upon exercise and sale.
The Company files U.S., foreign and state income tax returns in jurisdictions with various statutes of limitations. The Company is currently under audit by the IRS for the fiscal years ended June 30, 2014 and June 30, 2015; the State of New Jersey for the fiscal years June 30, 2007 through 2013; and Canada for the fiscal years June 30, 2014 through 2015. Annual and interim tax provisions include amounts considered necessary to pay assessments that may result from examination of prior year tax returns; however, the amount ultimately paid upon resolution of issues may differ materially from the amount accrued.
The FASB issued ASU 2016-09 on March 30, 2016, in an effort to simplify the accounting for income taxes surrounding excess tax benefits. The Company elected early adoption in the fourth quarter of the June 30, 2016 fiscal year. The guidance indicates that the provision is to be adopted prospectively and that any adjustment for the period ending June 30, 2016 must be reflected as of the beginning of the June 30, 2016 fiscal year. Accordingly, adjustments related of the application of ASU 2016-09 in any period following the June 30, 2016 fiscal year are reflected as required in both the effective tax rate, and the deferred tax asset and liabilities. The Company has made an entity-wide accounting policy election to continue to estimate the number of awards that are expected to vest and adjust the estimate when it is likely to change.
14
(11)
|
SHARE-BASED COMPENSATION
|
The Company maintains a share-based compensation plan, the 2010 Employee, Director and Consultant Equity Incentive Plan, as amended (the “2010 Plan”), that has been approved by the Company’s shareholders. The 2010 Plan allows the Company, under the direction of the Compensation Committee of the Board of Directors, to make grants of stock options, restricted and unrestricted stock awards and other stock-based awards to employees, consultants and directors. On December 1, 2016, the shareholders approved an amendment to the 2010 Plan to add 2.5 to the number of shares of common stock available for grant. At September 30, 2017, 1.0 shares of common stock were available for issuance. If an option or RSU issued or awarded under the 2010 Plan is cancelled or expires without the issuance of shares of common stock, the unissued or reacquired shares, which were subject to the option or RSU, shall again be available for issuance pursuant to the 2010 Plan. In addition, as of September 30, 2017, the Company may grant up to 2.2 additional shares of common stock under the 2010 Plan if options previously granted under the Company’s terminated 2003 Employee, Director and Consultant Option Plan are cancelled or expire without the issuance of shares of common stock by the Company.
The number of shares, terms, and vesting periods are determined by the Company’s Board of Directors or a committee thereof on an option-by-option basis. Options generally vest ratably over service periods of four years. Options granted after December 5, 2012 expire eight years from the date of grant, and options granted prior to that date generally expire ten years from the date of grant. In September 2014, the Company began issuing restricted stock units (“RSUs”) in lieu of stock options. RSUs granted to employees generally vest ratably over four years on the anniversary date of the last day of the month in which the RSUs are granted. The number of RSUs awarded to certain executive officers may be reduced if certain additional performance metrics are not met. Options and restricted stock units granted to our non-employee directors vest in full upon completion of one year of service on the Board following the date of the grant.
Stock Options
A summary of the stock option activity under the Company’s plans for the three months ended September 30, 2017 is as follows:
|
|
Number
of
shares
|
|
|
Weighted
average
exercise
price
|
|
Options outstanding at June 30, 2017
|
|
|
8.0
|
|
|
$
|
24.67
|
|
Options granted
|
|
|
—
|
|
|
$
|
—
|
|
Less:
|
|
|
|
|
|
|
|
|
Options exercised
|
|
|
(0.4
|
)
|
|
$
|
22.75
|
|
Options canceled or expired
|
|
|
(0.1
|
)
|
|
$
|
26.56
|
|
Options outstanding at September 30, 2017
|
|
|
7.5
|
|
|
$
|
24.77
|
|
Options exercisable at September 30, 2017
|
|
|
7.5
|
|
|
$
|
24.77
|
|
As of September 30, 2017, there was no unrecognized share-based compensation expense related to stock options.
Restricted Stock Units
A summary of the RSU activity under the Company’s plans for the three months ended September 30, 2017 is as follows:
|
|
Number
of
shares
|
|
|
Weighted
average
grant date
fair value
|
|
RSUs outstanding at June 30, 2017
|
|
|
2.0
|
|
|
$
|
33.02
|
|
RSUs granted
|
|
|
1.0
|
|
|
$
|
32.56
|
|
Less:
|
|
|
|
|
|
|
|
|
RSUs vested
|
|
|
(0.5
|
)
|
|
$
|
35.16
|
|
RSUs canceled
|
|
|
(0.1
|
)
|
|
$
|
25.93
|
|
RSUs outstanding at September 30, 2017
|
|
|
2.4
|
|
|
$
|
32.84
|
|
As of September 30, 2017, there was $51.3 of total unrecognized share-based compensation expense related to RSUs that will be recognized over a weighted-average period of 2.6 years. This unrecognized compensation expense is equal to the fair value of RSUs expected to vest.
15
Employee Stock Purchase Plan
The Company also has an Employee Stock Purchase Plan that was approved by shareholders in 2012 (the “2012 Purchase Plan”), under which 2.0 shares of common stock have been authorized. Shares are issued under the 2012 Purchase Plan twice yearly at the end of each offering period. As of September 30, 2017, approximately 0.7 shares of common stock have been issued under the 2012 Purchase Plan.
Share-Based Compensation Expense
Share-based compensation expense recognized and included in the condensed consolidated statements of income and comprehensive income was allocated as follows:
|
|
Three months ended
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Cost of molecular diagnostic testing
|
|
$
|
0.2
|
|
|
$
|
0.2
|
|
Cost of pharmaceutical and clinical services
|
|
|
0.1
|
|
|
|
0.1
|
|
Research and development expense
|
|
|
0.8
|
|
|
|
1.6
|
|
Selling, general, and administrative expense
|
|
|
5.3
|
|
|
|
5.9
|
|
Total share-based compensation expense
|
|
$
|
6.4
|
|
|
$
|
7.8
|
|
(12)
|
FAIR VALUE MEASUREMENTS
|
The fair value of the Company’s financial instruments reflects the amounts that the Company estimates it will receive in connection with the sale of an asset or pay in connection with the transfer of a liability in an orderly transaction between market participants at the measurement date (exit price). The fair value of contingent consideration related to the Sividon and Assurex acquisitions as well as the long-term debt were categorized as a level 3 liability, as the measurement amount is based primarily on significant inputs not observable in the market. For more information about the Assurex acquisition, see Note 2 "Acquisitions". The fair value hierarchy prioritizes the use of inputs used in valuation techniques into the following three levels:
Level 1—
|
quoted prices in active markets for identical assets and liabilities.
|
Level 2—
|
observable inputs other than quoted prices in active markets for identical assets and liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Some of the Company’s marketable securities primarily utilize broker quotes in a non-active market for valuation of these securities.
|
Level 3—
|
unobservable inputs.
|
All of the Company’s financial instruments are valued using quoted prices in active markets or based on other observable inputs. For Level 2 securities, the Company uses a third party pricing service which provides documentation on an ongoing basis that includes, among other things, pricing information with respect to reference data, methodology, inputs summarized by asset class, pricing application and corroborative information. For Level 3 contingent consideration, we reassess the fair value of expected contingent consideration and the corresponding liability each reporting period using the Monte Carlo Method, which is consistent with the initial measurement of the expected earn out liability. This fair value measurement is considered a Level 3 measurement because we estimate projections during the earn out period utilizing various potential pay-out scenarios. Probabilities were applied to each potential scenario and the resulting values were discounted using a rate that considers weighted average cost of capital as well as a specific risk premium associated with the riskiness of the earn out itself, the related projections, and the overall business. The contingent earn out liabilities are classified as a component of long-term and short-term contingent consideration in our consolidated balance sheets.
The fair value of our long-term debt, which we consider a Level 3 measurement, is estimated using discounted cash flow analyses, based on the Company’s current estimated incremental borrowing rates for similar borrowing arrangements. The fair value of long-term debt is estimated to be $59.5 at September 30, 2017. Changes to the estimated liabilities are reflected in selling, general and administrative expenses in our consolidated income statements.
16
The following table sets forth the fair value of the financial assets that the Company re-measures on a regular basis:
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market funds (a)
|
|
$
|
5.6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5.6
|
|
Corporate bonds and notes
|
|
|
—
|
|
|
|
62.2
|
|
|
|
—
|
|
|
|
62.2
|
|
Municipal bonds
|
|
|
—
|
|
|
|
31.2
|
|
|
|
—
|
|
|
|
31.2
|
|
Federal agency issues
|
|
|
—
|
|
|
|
9.5
|
|
|
|
—
|
|
|
|
9.5
|
|
US government securities
|
|
|
—
|
|
|
|
7.6
|
|
|
|
—
|
|
|
|
7.6
|
|
Contingent consideration
|
|
|
—
|
|
|
|
—
|
|
|
|
(67.8
|
)
|
|
|
(67.8
|
)
|
Total
|
|
$
|
5.6
|
|
|
$
|
110.5
|
|
|
$
|
(67.8
|
)
|
|
$
|
48.3
|
|
(a)
|
Money market funds are primarily comprised of exchange traded funds and accrued interest
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market funds (a)
|
|
$
|
7.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7.4
|
|
Corporate bonds and notes
|
|
|
—
|
|
|
|
50.4
|
|
|
|
—
|
|
|
|
50.4
|
|
Municipal bonds
|
|
|
—
|
|
|
|
36.9
|
|
|
|
—
|
|
|
|
36.9
|
|
Federal agency issues
|
|
|
—
|
|
|
|
13.8
|
|
|
|
—
|
|
|
|
13.8
|
|
US government securities
|
|
|
—
|
|
|
|
7.2
|
|
|
|
—
|
|
|
|
7.2
|
|
Contingent consideration
|
|
|
—
|
|
|
|
—
|
|
|
|
(140.5
|
)
|
|
|
(140.5
|
)
|
Total
|
|
$
|
7.4
|
|
|
$
|
108.3
|
|
|
$
|
(140.5
|
)
|
|
$
|
(24.8
|
)
|
(a)
|
Money market funds are primarily comprised of exchange traded funds and accrued interest
|
The following table reconciles the change in the fair value of the contingent consideration during the periods presented:
|
|
Carrying
amount
|
|
Balance June 30, 2017
|
|
$
|
140.5
|
|
Change in fair value recognized in the income statement
|
|
|
(73.2
|
)
|
Translation adjustments recognized in other comprehensive income
|
|
|
0.5
|
|
Ending balance September 30, 2017
|
|
$
|
67.8
|
|
(13)
|
COMMITMENTS AND CONTINGENCIES
|
The Company is subject to various claims and legal proceedings covering matters that arise in the ordinary course of its business activities. As of September 30, 2017, the management of the Company believes any liability that may ultimately result from the resolution of these matters will not have a material adverse effect on the Company’s consolidated financial position, operating results, or cash flows.
(14)
|
EMPLOYEE DEFERRED SAVINGS PLAN
|
The Company has a deferred savings plan which qualifies under Section 401(k) of the Internal Revenue Code. Substantially all of the Company’s U.S. employees are covered by the plan. The Company makes matching contributions of 50% of each employee’s contribution with the employer’s contribution not to exceed 4% of the employee’s compensation. The Company recorded contributions to the plan as follows:
|
|
Three months ended
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Deferred savings plan contributions
|
|
$
|
1.9
|
|
|
$
|
1.6
|
|
(15)
|
SEGMENT AND RELATED INFORMATION
|
The Company’s business is aligned with how the Chief Operating Decision Maker reviews performance and makes decisions in managing the Company. The business units have been aggregated into two reportable segments: (i) diagnostics and (ii) other. The diagnostics segment provides testing and collaborative development of testing that is designed to assess an individual’s risk
17
for developing disease later in life, identify a patient’s likelihood of responding to drug therapy and guide a patient’s dosing to ensu
re optimal treatment, or assess a patient’s risk of disease progression and disease recurrence. The other segment provides testing products and services to the pharmaceutical, biotechnology and medical research industries, research and development, and cli
nical services for patients, and includes corporate services such as finance, human resources, legal and information technology.
Segment revenue and operating income (loss) were as follows during the periods presented:
|
|
Diagnostics
|
|
|
Other
|
|
|
Total
|
|
Three months ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
178.8
|
|
|
$
|
11.4
|
|
|
$
|
190.2
|
|
Depreciation and amortization
|
|
|
11.8
|
|
|
|
1.4
|
|
|
|
13.2
|
|
Segment operating income (loss)
|
|
|
34.0
|
|
|
|
53.4
|
|
|
|
87.4
|
|
Three months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
165.1
|
|
|
$
|
12.4
|
|
|
$
|
177.5
|
|
Depreciation and amortization
|
|
|
7.8
|
|
|
|
1.4
|
|
|
|
9.2
|
|
Segment operating income (loss)
|
|
|
30.1
|
|
|
|
(24.4
|
)
|
|
|
5.7
|
|
|
|
Three months ended
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Total operating income for reportable segments
|
|
$
|
87.4
|
|
|
$
|
5.7
|
|
Unallocated amounts:
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
0.4
|
|
|
|
0.3
|
|
Interest expense
|
|
|
(0.9
|
)
|
|
|
(0.7
|
)
|
Other
|
|
|
(0.3
|
)
|
|
|
(1.3
|
)
|
Income from operations before income taxes
|
|
|
86.6
|
|
|
|
4.0
|
|
Income tax provision
|
|
|
5.6
|
|
|
|
5.2
|
|
Net income
|
|
|
81.0
|
|
|
|
(1.2
|
)
|
Net loss attributable to non-controlling interest
|
|
|
(0.1
|
)
|
|
|
—
|
|
Net income attributable to Myriad Genetics, Inc.
stockholders
|
|
$
|
81.1
|
|
|
$
|
(1.2
|
)
|
(16)
|
SUPPLEMENTAL CASH FLOW INFORMATION
|
|
|
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Cash paid during the period for income taxes
|
|
$
|
5.2
|
|
|
$
|
3.3
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
Fair value adjustment on marketable investment
securities recorded to other stockholder's equity
|
|
|
—
|
|
|
|
(0.4
|
)
|
18