image
Healthcare - Medical - Instruments & Supplies - NASDAQ - US
$ 99.63
-0.23 %
$ 19.8 B
Market Cap
55.35
P/E
EARNINGS CALL TRANSCRIPT
EARNINGS CALL TRANSCRIPT 2020 - Q4
image
Operator

Ladies and gentlemen, thank you for standing by, and welcome to the Q4 2020 Cooper Companies Earnings Conference Call. At this time, all participants are in a listen-only mode. After the speakers' presentation, there will be a question-and-answer session. [Operator Instructions]. I would now like to turn the conference over to your host, Ms.

Kim Duncan, Vice President, Investor Relations and Risk Management. Ma'am you may begin..

Kim Duncan Vice President of Investor Relations & Risk Management

Good afternoon, and welcome to The Cooper Companies’ fourth quarter and full year 2020 earnings conference call. During today's call, we will discuss the results included in the earnings release and then use the remaining time for Q&A.

Our presenters on today's call are Al White, President and Chief Executive Officer; and Brian Andrews, Chief Financial Officer and Treasurer.

Before we begin, I'd like to remind you that, this conference call contains forward-looking statements, including all revenue and earnings per share guidance and other statements regarding anticipated results of operations, market or regulatory conditions and integration of any acquisitions or their failure to achieve anticipated benefits.

Forward-looking statements depend on assumptions, data or methods that may be incorrect or imprecise and are subject to risks and uncertainties.

Events that could cause our actual results and future actions of the company to differ materially from those described in forward-looking statements are set forth under the caption Forward-Looking Statements in today's earnings release and are described in our SEC filings, including Cooper's Form 10-K and Form 10-Q filings, all of which are available on our Web site at coopercos.com.

Should you have any additional questions following the call, please call our investor line at 925-460-3663 or e-mail ir@cooperco.com. And now, I'll turn the call over to Al for his opening remarks..

Al White President, Chief Executive Officer & Non-Independent Director

Great. Thank you, Kim, and welcome everyone to our fiscal fourth quarter conference call. Let me start by providing some key takeaways. First, we continued taking share in the global contact lens market with CooperVision being flat for calendar Q3 against the market being down 3%.

We are having success with our strong daily silicon hydrogel portfolio with unique products like Biofinity Energys and with several product launches. Second, CooperSurgical outperformed with fertility, PARAGARD and medical devices all exceeding expectations. In particular, we're taking share in the fertility market where we're seeing strong momentum.

Third, our myopia management portfolio comprised of MiSight and ortho-k lenses performed extremely well including MiSight being up 73%. So we're taking share launching products and investing intelligently, including helping expand the pediatric optometry marketplace. Our teams are executing at a very high level and we expect that to continue.

Moving to the numbers and reporting all percentages on a constant currency basis. We posted consolidated revenues of 682 million in Q4, with CooperVision revenues of 506 million down 3% and CooperSurgical revenues of 175 million down 4%. Non-GAAP earnings per share were $3.16.

For CooperVision, the Americas were up 3% led by strength in MyDay and Biofinity and some rebound in channel inventory of roughly $10 million. EMEA was down 6%, which included quarter end purchasing delays from several large accounts as the region returned to more restrictive COVID-related lockdowns in October.

Asia-Pac was down 8% with COVID-related softness lingering longer into the quarter than we were expecting. To add a little more color on Asia-Pac, we're well positioned in that region and taking share but the market has been sluggish. We're becoming more optimistic though as we saw a pick up in October and November driven by strong MyDay sales.

Overall, for the full quarter revenues came in roughly where we expect it with COVID continuing to present challenges, but we're managing through it and taking share by executing on product launches and expanding our key account relationships. Moving to some additional quarterly numbers.

Our silicone hydrogels dailies were up 1% in Q4, led by strength in torics and a strong rebound in MyDay sphere sales. We're seeing daily silicones as the clear winner right now, as health and wellness trends continue to drive adoption and this bodes well for us given our strong portfolio.

Additionally, we're now fully unconstrained on MyDay, so we're able to aggressively launch the product around the world, especially the toric which is still relatively early in its launch stage. Biofinity and Avaira combined to be flat for the quarter, with strength noted in Biofinity toric and Energys.

Energys continues to be a strong performer growing double-digit. It was launched a few years ago probably a little ahead of its time. But its innovative lens design that uses digital zone optics to help alleviate eye fatigue from excessive screen time is certainly catching on now as it's addressing an important need in today's digital world.

Moving to our product launches, we remain incredibly busy with MyDay sphere and toric being launched or relaunched in many markets around the world. Biofinity toric, multifocal and Clarity’s extended daily toric range continuing their successful launches, and the launch of MiSight.

One point to highlight is how incredibly active we are in the daily silicone hydrogel space right now, probably busier launching products than anyone. And we expect this to continue throughout 2021.

Given there still exists roughly 2.4 billion in traditional daily hydrogels sales worldwide there's a significant multi-year trade-off opportunity for us and our industry. Moving to MiSight, the only FDA approved myopia management contact lens clinically proven to slow the progression of myopia in children things are going incredibly well.

We now have roughly 25,000 kids around the world wearing MiSight, including over 1000 in the U.S., and the momentum with new fits is strong. We're still early in our U.S. launch but we already have 2100 optometrists certified to fit the lens and 1400 more in the process of being certified.

We've also recently launched in Taiwan and Russia, and the early feedback is very positive. Additionally, we're accumulating some really interesting data from our U.S. launch, including the average age for a new MiSight wear is 11 years old.

Getting fits in this age range is fantastic as the average age for fitting a new wear in regular contact lenses is 17, which means we're getting an extra six years' worth of revenue. Furthermore, 70% of kids being fit in MiSight are 12 and under, so we're changing the overall perception of what age kids can be fit in contact lenses.

Regarding sales, even with continuing COVID challenges, our myopia management portfolio including MiSight and ortho-k lenses, grew 39% to $13 million. Within these results MiSight grew 73% to 2.5 million and ortho-k grew 33% which included 1.3 million in revenue from last quarter's acquisition of GP Specialties.

For this coming year, even with COVID impacting the market, we're continuing to target 25 million in global MiSight sales, which is growth of roughly 250%. We're also targeting strong growth in our ortho-k franchise driven by positive developments such as the recent receipt of European CE mark approval for our Paragon lenses.

When looking at the global myopia management market, we're at the forefront of an extremely exciting pediatric optometry category. Myopia management is in its infancy. But as we discussed last quarter, there's a clear path to a market that we expect will ultimately be well over $5 billion annually for manufacturers. We still have a lot of work to do.

And we're investing in sales and marketing programs, new launches, regulatory approvals and R&D activities to really help drive the market forward. This approach is clearly working and it's great to keep hearing optometrists talk about MiSight as standard of care for their pediatric patients.

As trained professionals, optometrists know that reducing the progression of myopia brings many benefits, including reducing the risk of serious eye disease later in life such as retinal detachment, cataracts and glaucoma. To conclude our vision, let me touch on the global contact lens market.

We're seeing optometry offices mostly open around the world, and we're frequently hearing that they're fully booked with appointments running through January. Having said that, patient throughput remains below pre-COVID levels as offices work to get more efficient with COVID safety protocols and managing staffing challenges.

From a consumption perspective, wearers are returning to their normal wearing and ordering habits. But new fits are running roughly 90% of pre-COVID levels on a global basis. And that's the challenge. New fits are certainly better in the U.S.

and in markets like China, and it's improving everywhere that eyecare professionals are still struggling to meet demand. We're not seeing any signs of demand that is disappearing though. So we believe it's only a matter of time before new fit activity returns to pre-COVID levels and the pent up demand is addressed.

On a longer term basis, the underlying growth drivers for our industry remain strong and they actually be improving with a macro trend of people spending more time in electronic devices with roughly one third of the world myopic and this expected to increase to 50% by 2050 combined with a continuing shift to daily silicone hydrogel lenses, geographic expansion and strong growth in torics and multi-focals, our industry has a very bright future.

And for CooperVision, our strong product portfolio momentum within the myopia management space and strong new fit data puts us in a great position for long-term sustainable growth. Moving to CooperSurgical, revenues rebounded faster than expected to 175 million for the quarter.

Although down 4% we exceeded expectations in a challenging market environment and expect solid performance moving forward. Starting with our fertility business, revenues rebounded nicely and we're only down 2% year-over-year.

We're taking market share and we're well positioned for future gains with a strong product portfolio and improved traction with key accounts. Within products, our consumable portfolio grew this quarter led by our RI Witness system.

This is an RFID lab-based management system that helps fertility clinics automate their processes by identifying, tracking and recording patient samples throughout the IVF process.

Labs are starting to use it as a cornerstone solution to improve safety, reduce errors, improve workflow management and enhance compliance of standard operating procedures. The product almost doubled in revenue to 2.5 million and with a growing focus on safety and compliance within fertility clinics, we expect this product to continue growing nicely.

Our genomics business also returned to growth this quarter as testing volume picked up and our media products also grew. The only softness we saw was in capital equipment which declined against the very tough comp from last year.

From a fertility market perspective, we're still seeing COVID negatively impact patient flow and some important countries like India still have clinic shut down or operating with minimal patient volume. But the good news is, we're seeing patient flow improving and we believe we'll see IVF cycles return to normal soon.

With this happening, we'll continue expanding our business through in person and virtual sales and marketing activity, adding sales personnel and expanding our product offerings.

The fertility market has extremely positive long-term macro growth trends and as a global leader in the space, we're intent on helping the industry return to a strong historical growth rates. Within our office and surgical unit, we were down 5% slightly better than forecasted.

PARAGARD continued to rebound down 6% to $50 million against the tough comp from last year due to buy-in activity before price increase. PARAGARD is another product that is benefiting from the positive wellness trends we're seeing in the U.S. As the only 100% hormone free IUD on the U.S.

market, it offers a fantastic long-lasting birth control option that addresses the needs and interests of women looking for a healthy alternative. Sales of the product continued trending in the right direction through November. So we're optimistic we'll see PARAGARD grow year-over-year in Q1.

Elsewhere, like many medical device companies, we've seen deferred elective procedures steadily rescheduled and our medical device sales have improved.

We're entering this year in a really nice position with some of our focused products such as INSORB, our patented surgical skin closure device and Endosee Advance our direct visualization system for evaluation of the endometrium positioned to grow nicely as markets rebound. In conclusion, let me say I'm optimistic about the future.

Our businesses are performing well and we're taking share. We're very active with new product launches, and we have fantastic dedicated people driving our businesses forward. And with that, I'll turn the call over to Brian..

Brian Andrews Executive Vice President, Chief Financial Officer & Treasurer

Thank you, Al, and good afternoon everyone. Most of my commentary will be on a non-GAAP basis so please refer to our earnings release for a reconciliation of GAAP to non-GAAP results. Our fourth quarter consolidated revenues decreased 1% as reported or 3% in constant currency to $682 million.

Consolidated gross margin increased 70 basis points year-over-year to 67.7%. This was driven primarily by currency at CooperVision and efficiency improvements at CooperSurgical from our successful global manufacturing integration and consolidation efforts.

This quarter was an extremely busy one for our manufacturing teams as we work diligently to finish most of our manufacturing restructuring activity. This now allows us to minimize costs, while optimizing production to more efficiently manage inventory levels and improve margins and cash flow.

We're in a significantly better position with our manufacturing operations right sized for the current environment, while also being well positioned to ramp up quickly. We still have some absorption related inefficiencies, but we expect these to go away quickly as growth returns.

OpEx was up 4.3% year-over-year largely due to plan to MiSight investment activity, including sales and marketing, regulatory and R&D costs. This resulted in consolidated operating margins of 26.8%, down from 28.5% last year.

This performance slightly exceeded expectations as we continued effectively managing expenses, balancing costs against investment opportunities. Interest expense for the quarter was $6.7 million driven by lower interest rates and lower average debt and the effective tax rate was 11.1%.

Non-GAAP EPS was $3.16 with roughly 49.6 million average shares outstanding. The year-over-year FX impact for the quarter to revenue and EPS was a positive 10.6 million and a positive $0.15. Free cash flow is strong at 111 million comprised of 218 million of operating cash flow offset by 107 million of CapEx.

Net debt decreased by $76 million to 1.68 billion and our adjusted leverage ratio decreased to 2.15x. Before moving to guidance, I want to mention an item you'll see disclosed in the tax footnote in our upcoming 10-K.

In November as part of an internal restructuring to simplify our supply chain, CooperVision's intellectual property and related assets were transferred from Barbados to the U.K.

Although this will impact our GAAP financials, including a significant one-time P&L benefit in Q1, along with offsetting adjustments over the next 10 plus years, we will exclude these entries from our non-GAAP results to ensure transparency. We do not expect this having a material impact on our non-GAAP tax rate over this period.

Moving to guidance, we were hoping to give full year guidance but the surging COVID cases in Europe and in the U.S. make that extremely difficult. So we're providing only Q1 guidance at this time. This includes consolidated revenues of 642 million to 670 million down 1% to up 4% or down 3% to up 2% in constant currency.

CooperVision revenue of 482 million to 502 million down 1% to up 4% or down 3% to up 1% in constant currency. And CooperSurgical revenue of 160 to 168 million down 1% to up 4% both as reported and in constant currency. Non-GAAP EPS is expected to be in the range of $2.66 to $2.86.

As compared to last year, we expect the midpoint of our non-GAAP EPS guidance to be up $0.07 due to a positive $0.21 currency impact offset by MiSight investment activity and slightly lower gross margins tied to unfavorable manufacturing absorption. Below the line, we expect lower interest expense to be roughly offset by a higher effective tax rate.

Lastly, on cash flow, we made significant progress completing our multi-year capacity expansion program and expect solid improvement in free cash flow moving forward as operating cash flow improves and CapEx reduces. In conclusion, even with COVID, we expect to start the year off well.

We have strong product lines, solid manufacturing and distribution capabilities, growing key account relationships, plenty of MyDay capacity and our dynamic myopia management business. We plan to continue taking market share and we look forward to COVID vaccines and better treatments returning markets to normal.

And with that, I'll hand it back to the operator for questions..

Operator

Thank you. [Operator Instructions] Our first question comes from Larry Keusch of Raymond James..

Larry Keusch

Couple questions here. I guess the first one, Al, if you could kind of come back to MiSight. Obviously, it sounds like things are going extremely well there and certainly, way over performed the number of optometrists that you anticipated that you would train for the year, I think you were targeting closer to 1000.

And obviously, you did significantly better than that. But the guidance said 25 million remains the same.

So what do you think it takes to get more confident in moving that guidance up?.

Al White President, Chief Executive Officer & Non-Independent Director

Yes, good question, Larry. You're spot on. We are doing quite a bit better than we anticipated, right? The number of certified docs here in the U.S. up, you're seeing similar activity outside of the U.S. and sales and so forth, picking up commensurate with all of those certifications. So the thing that holds that back really ends up being COVID.

And that's really it. I think, if we kind of move along, like we are now in the marketplace or see anything better, I think we have a chance to beat that number. Maybe the other reason you could argue a little bit on the conservative side is because that is back end loaded.

Right? I mean, you're looking at continuing increases every quarter, but you're going to see a big Q4 of next year. So that's the question mark. I do think we have the potential to beat that number, though..

Larry Keusch

Okay, perfect. And then two other ones and I'll jump off. Just relative to single use spheres. I think the revenues for the quarter came in a bit below what the street was anticipating; you obviously called in some channel inventory that I think was lower than you had anticipated.

And also there were some issues in sort of orders being delayed in Europe due to COVID. But could you parse out perhaps on the -- just on the single use sphere side, what some of those dynamics might have been? Because it does feel like those revenues are probably held back.

And then just quickly for Brian, the COVID adjustment to COGS was, I think if I got this right, 37.2 million that was larger than the 22 million in roughly the 3Q and 2Q. So could you walk us through why that increased so much sequentially and how we should be looking at that adjustment for the 1Q outlook? Thanks..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. So let me touch on single use sphere. Where we saw strength there was on silicone hydrogels. And where there was weakness was your traditional dailies. Right? So no surprise there. We're taking share. We're growing on the silicones side of things, the traditional side softer.

If you look at the impact, yes, the channel inventory came back here in the U.S. not quite as much as we were thinking. I think you'll see some of that trend back here and as we move through this year, but a little bit less than we were thinking there.

Same in Europe, there were some orders that we were expecting kind of at the very end of October, that I think will end up seeing come back here as we move through fiscal '21. A number of those orders, whether in the U.S. or whether in Europe would have been, frankly, daily silicone, so it would have improved that number.

I will turn it over to Brian for the….

Brian Andrews Executive Vice President, Chief Financial Officer & Treasurer

Sure. So the question on adjustments Yes, there's nothing I would highlight that was materially different from what we talked about last quarter. In fact, we talked on our last earnings call about how this activity would push into Q4.

Now there were a significant number of things that we needed to do to right size, our inventory levels and our future production levels. Frankly, the work that was done by manufacturing, the manufacturing teams is no small task, especially to get the vast majority of it completed by fiscal year end.

So at the end of the day, the steps we've taken to address the COVID-related challenges are putting us in a great position as we enter 2021 and the adjustments are going to be dramatically reduced starting in Q1..

Operator

Our next question comes from Larry Biegelsen of Wells Fargo..

Larry Biegelsen

Two for me, one on Q4 trends in CVI and one just kind of big picture on fiscal 2021. So Al, can you talk a little bit about the Q4 trends in CVI, August was up, you said on the Q3 call. So it looks like September and October were down a little bit year-over-year.

How is November relative to the midpoint of the CVI guidance for Q1, I think of about negative 1%. And then, I had a follow up..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. I don't want to get too much -- into too much detail on a monthly basis. I know we're doing that a little bit through COVID. I kind of want to step away from -- step away from that. You can kind of see a little bit of what happened though. If you look at the calendar number I gave versus the fiscal quarter.

So yes, I mean, October was down, it was tied largely to what I was talking about activity at the very end of October. The only thing I'll really say is November, I'm going to give you the same answer I gave historically, November, performance is included in our guidance..

Larry Biegelsen

Got it. And Al, how do you see fiscal 2021 playing out just maybe directionally. I know, you don't have guidance out there. You did seem comfortable with where consensus was in mid-September, before COVID started, obviously spiking dramatically here.

Can you still grow sales and EPS, in fiscal 2021 over fiscal 2019? Thanks for taking the questions, guys..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. So I won't get into too much detail on that. It's a little tough to compare to '19. The issue ends up being it's just COVID.

I don't want to say that it's anything else, because it's not everything else in our business is going well, as Brian said, we're really well positioned from a manufacturing distribution perspective, our product launches are going well.

We gave guidance here, assuming things kind of continue as is, which is frankly not very good, COVID cases going up and continued struggles in a lot of places.

So we're assuming that continues, and that's baked into our Q1 guidance, anything that comes out better than that, with respect to vaccines happening or improvements, I think we provide upside for us.

And you can kind of look at our Q1 and hopefully make some assumptions off that as we move forward tied to whatever your assumptions are with respect to COVID. But I'm personally optimistic with the news that I see out there, that's for sure.

And the fact that you have optometry offices open around the world and fit coming back, and so forth, and consumers who wear contact lenses are really back to what they were pre-COVID, in terms of their wearing habits and their ordering habits. So a lot of really positive signs there..

Operator

Our next question comes from Matt Mishan of Key..

Matt Mishan

Just when you look at the level of inventory in the channel right now, where is inventory versus patient demand? Is that equalized to your, to the point where you're not going to see some stocking in one quarter and some destocking in the next quarter? And have you finally reached that point?.

Al White President, Chief Executive Officer & Non-Independent Director

Yes. I think so. And that's one of the reasons I kind of say that we need to get away from months again, because we always see this, we always have our entire lives with in terms of orders coming in and one month being up and one month being down and so forth.

But channel inventories has basically equalized, I would probably say if I had to pinpoint it, looking at all the numbers and charts and everything that we have, it's lower than it was pre-COVID. But your sales are a little bit lower. So I think you'll continue to see as we move through '21 here, positive trends there.

And if anything shorter term, maybe you get a little bit of positive that we're not anticipating that would come from some of the delayed October aspect. But I would certainly hope that I won't be talking about channel inventory moving forward..

Matt Mishan

Okay. Excellent. And then just a longer-term question, like it's interesting how Cooper's evolved over the years, like where you guys were previously like fast followers inside high-end daily side.

But now you're sort of -- you're starting category leadership in MiSight, and especially the lenses kind of what's the advantages of being first in these markets? Is it just more sticky over time, is it harder for people to catch up to you?.

Al White President, Chief Executive Officer & Non-Independent Director

Oh, yes. I mean, you're absolutely right. I mean, I remember when I started here, years ago, now we were -- we used to talk about ourselves as a fast follower, and almost take pride in it. That is not the case anymore. I mean, we're clearly the most innovative contact lens company in the market, period.

And being a category leader is a big deal you get in there first, you look at MyDay toric as an example, that daily toric lens in the marketplace, wide parameter range, you get that inner, you get the fitting set in there. Why would somebody replace it? You bring in a new one with fewer skews.

Why would you replace a high-end fitting set like MyDay? So being in there first is massive. When you look at category creation, like MiSight product, I mean, right now, the myopia management world that's being created is defining that world as MiSight. It's almost like Coke, you go order a coke, they hand you a Pepsi.

Right now, the world's been defined as MiSight that's how powerful that program is right now as a category leader. So yes, I can't say enough good things about what the team has done over the last several years here. It's been -- it's amazing. So it's great being the innovator right now versus being the fast follower..

Operator

Our next question comes from Matthew O'Brien of Piper Sandler..

Matthew O'Brien

Al or Brian, can we just focus on the daily piece of the business first, because it's probably going to get the most attention tomorrow. Again, like Larry mentioned, it is a little bit below what people were modeling.

Get out time on the market, now, you've got J&J rebating more aggressively, the economy is obviously a little bit of a headwind, people aren't going out as much.

So what can you really point to maybe under the hood here that we can't see that really gives you confidence and a rebound in that business as we hopefully come out of the pandemic? And are you getting a lot more new patients? Are you getting a lot more clinicians? What is it that you can really point to with all these other moving parts that we really can't see clearly?.

Al White President, Chief Executive Officer & Non-Independent Director

Yes. Well, I think some of it, you're looking at the earnings release that we put out there, right. And so you're talking about single use spheres there. If you look at single use torics, especially torics, which are strong for us, multifocals, you're seeing better performance there.

So if you narrow into that, that line item, you're talking about weakness in single use spheres coming from older hydrogel lenses, right? The whole industry, that's still a massive part of this industry, it's 2.4 billion in sales, and it's declining, and it's being replaced by silicones.

And that's where we're doing well, when you look at what happened at the end of the quarter in terms of people not ordering, when you see orders get delayed. What we've seen here through this pandemic is, the orders that are getting delayed and the pull down in channel inventory is tied a little bit more to daily silicones than it is anything.

So at the end of the day, the weakness is coming from weakness in the industry in the marketplaces, daily, traditional dailies move away, and daily silicones transition over. When it comes to the sphere, we had a strong sphere quarter with MyDay.

I think that one of the things that makes us feel good about that and looking specifically at the daily sphere side of things, is the success we're having with MyDay sphere coming back in the marketplace. We were constrained.

I talked about that for a while on past earnings calls, we pulled that product off of market in several countries, right? We didn't launch it as aggressively as we could. We are now unconstrained on that product. So you're seeing MyDay out there, unconstrained we're aggressively rolling it out. I feel really positive about the future of that.

And I don't want to downplay clarity, either, by the way because clarity, definitely doing well. But MyDay is definitely outperforming..

Matthew O'Brien

Okay. That makes a lot of sense. It's more expensive, and there's a lot more with the chef to hold. So that makes sense, the inventory levels have come down among all the different products you sell. Okay, makes sense. So then you flipping over to MiSight. Again, it's a big step up from 7 to 25.

But the number of docs that you've got certified now, if I just do some quick back of the envelope math, As far as what you did in revenue last year, seems like, again, don't have perfect numbers here. But it seems like, a lot of your doctors are adding a couple of patients per month to MiSight on average.

If you read it, is that a number that seems reasonable for this group, fairly quickly? Because it is so new because you're pretty much only game in town on the market? Is that a way to kind of put some aerobars or triangulate on how to think about, this next tranche of docs and how many patients they can add on a monthly basis..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. You wonder what's really been interesting about that is that that's true. So we get these docs. They come in, they get certified, they fit a kid or two, they want to see how it's working out.

So a lot of times they'll fit a couple kids and then they'll wait a little while and they'll see how that interaction is with the parents how successful it is. And then, what we've seen is a significant ramp.

Like if you looked at it as a curve, it's just a very fast ramp, because once they get comfortable with it, and they say, yes, this product works, yes, I can sell it, I can talk to parents, clearly these kids can wear it, right, which was a hurdle concerned about whether an 8, 9, 10 year-old can wear these lenses. Yes, all those things get checked.

And when they get checked, these docs are flipping over and saying, well, I'm going to talk to every single pediatric patient I have that comes in here about this product. And we see these big ramps going. So if we continue to see that kind of activity, we should all be very excited.

I mean you're holding Cooper stock, you're a happy person if we continue to see ramps that we're seeing there..

Operator

Our next question comes from Jon Block of Stifel..

Jon Block

I guess first one, I certainly get the hesitancy to provide specific fiscal '21 guidance.

But I'm just curious, qualitatively anything that could comment on, maybe should market share gains continue at the same clip, versus the past 12 to 24 months of being accelerated based on your comments to the daily portfolio? And then, Brian, sort of a similar question for you, any high level comments, if you would, from a margin profile? Then, I've just got a quick follow up..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. Our work market share gains, it's a little hard to tell. I don't see anything that would indicate we're not going to continue to take share each quarter. In terms of how much share that is, that's a little bit of a question mark. And that'll vary quarter-by-quarter. Clearly a product like MiSight, ortho-k, some of that stuff, the Biofinity Energys.

Those are unique products to us, that are high growth products. So those are going to help continue to take market share themselves. I kind of hesitant to forecast, whether it would accelerate or not, but I do believe we'll continue to take market share, as we move through 2021..

Brian Andrews Executive Vice President, Chief Financial Officer & Treasurer

Yes. I guess I'll take the margin question. I mean, we're not getting guidance beyond Q1, but I mentioned in my prepared remarks, gross margins being slightly down from volume related absorption. And also, higher MiSight spend. So, beyond that, I mean, there's obviously lots of pluses and minuses from COVID.

And we're going to be dealing with that, but those are the two primary drivers that I would say, outside of FX that kind of brings you to the midpoint of our EPS range..

Jon Block

Okay, got it. And maybe just the follow up question is, pretty specific to myopia management and MiSight.

Can you just remind us or detail for us, the MiSight spend targets this year from an advertising or DTC perspective? And if you could remind us what those investments totaled in fiscal year '20? Because I'm guessing, even with the revenue ramp this year in MiSight, depending on what you're doing, from a DTC perspective, it could actually be more diluted before maybe we start going the other way.

And in fiscal 22 and beyond. Thanks, guys..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. I hate to get into some of that stuff. But I'll look at Brian, I think we did. We had about 15 million to 18 million, something like that in Q4 spend on MiSight. So a pretty significant number, then we must have roughly hit what we were going to do for the full year about 25. million.

So it's a pretty good investments going on, Jon, no question about that. I would not clearly not take the Q4 spend and just annualize that. We spent a lot. We did a lot of great stuff around the launch. We're looking at it right now to determine kind of how we're doing in the best way to drive that market forward.

But it is dilutive for a little while and then it should it should flip over and become pretty accretive to gross and operating margins, won't be accretive, I guess to gross margins now, but accretive operating margins in a couple years and it should be in a pretty good way..

Operator

Our next question comes from Anthony Petrone of Jefferies..

Anthony Petrone

Maybe I'll start with a couple on CVI and then I'll have a question on MiSight as well. So on CVI, maybe just an update on the competitive dynamics, as they've trended through this year, just your updated view there. And in particular, Bausch is out there with the new SiHy daily lens, as this outcome with precision one.

So any kind of views competitively? And in that regard, as well, just have you seen anything new on the rebate front? And then, I have a follow up on MiSight? Thanks..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. Nothing new on the rebate front. I think we're probably at a point here, we're in a relatively new near future. We'll get some updated news from some of our competitors on the rebate activity, because they have a tendency to do that as we move into new calendar year. So maybe they will, maybe they won't, I don't know. But there's been nothing new.

On competitive dynamics, I mean, at the end of the day, we have great competitors out there. They are always launching products. They have for as long as I've been here, and I'm sure they will for as long as I am here. So all we can do is continue to do what we can do, right? We manage our own business. We launch our own products.

We drive success from our own products. We have a very active launch campaigns going on right now. We have a strong pipeline. So we control -- we can control and as I mentioned, I think we'll continue to take share doing that..

Anthony Petrone

It's helpful.

On MiSight, just going back to the 25 million guide, I'm just curious as to what's baked in there from a stocking standpoint amongst trained ODS at this point and geographies that are cleared? And maybe Al, if you have any updated views as you continue to scrub numbers on the TAM opportunity for MiSight in particular, it seems that the feedback we continue to get is bullish, I'm curious if there's updated views on the TAM.

Thanks again..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. Some good stuff there. First of all, no stocking in the 25 million. So the assumption there is we just continue to ship product directly to people's homes. So zero stocking. Geographically, we are expanding, we launched in a couple markets. We just got approved on another one, we'll launch there.

We're making progress, trying to get approvals in some huge markets, right? China is one of them that has some potential. So I think you'll continue to see us talk on these quarters coming forward about new markets that we launched into.

If you look at the TAM, it's really fascinating, we did the numbers last quarter and said, a total market kind of over $5 billion annually. We based that on 8 to 12 year olds. I mentioned on this earlier in my prepared remarks that about 70% of the fits we're seeing in the U.S. are 12 years old and under.

When you start seeing fitting of 13, 14, 15, 16 year olds, which we clearly see outside of the U.S., and here in the U.S. off label that expands the size of the market. So I'm not sure what the market is, when it comes to like braces and so forth. But you could make a pretty good argument right now that north of 5 billion is definitely in play.

And when you when you talk about spectacles, I look forward to some of the -- some products coming and some of the advancements I've seen out there with spectacles that they're still very early. But that'll help drive this market forward. I think that ultimately, contact lenses are going to be more efficacious than spectacles are.

So I think we'll have a great position there with a market leading contact lens, but I do think you're going to have a very large pediatric optometry market. I really believe that. It'll be north of 5 billion annually for manufacturers..

Operator

[Operator Instructions] Our next question comes from Chris Cooley of Stephens..

Chris Cooley

Just two for me.

Maybe Al or Brian, if you could help us with the PARAGARD number, you said you do expect that to grow year-over-year in the coming fiscal year? Just curious if that's growing, without having to make a more aggressive DTC push? Or if that's assuming a continuation of focused marketing? And if so, kind of how do we think about that spend relative to MiSight? Then, I've just got a quick follow up on CVI as well..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. So PARAGARD, the only comment we gave on growth, was expecting Q1 growth. So I do think that it will grow here in Q1 year-over-year. The spending on that this year, I would think would end up being pretty similar to what we did this year. The direct to consumer spending is trending more towards social media now.

We did a lot of that, like the television spending and so forth. And a lot of that was expensive. So we can pull back on that activity shifted over to social media type spending and get a bigger bang for our buck, without spending any more money.

So I think ultimately, we're going to see more profitability coming from PARAGARD, right, because you're going to get some growth on a year-over-year basis, you're going to hold your spending flat. So I think we'll be in a good spot there.

With respect to MiSight, it's a little top, I mean we're going to spend more on MiSight, then we're going to spend on PARAGARD, when it comes to all the activity that we put behind MiSight. But I won't get into quantifying what that'll be, because it does get dependent on when we get approval on markets around the world..

Chris Cooley

Understood. Appreciate you clarifying that. And then, just lastly from me, I know, it's still early days, and it's not a typical operating environment by any means.

But when you look at your most mature MiSight fitters here in the United States, could you maybe just contrast how that practice looks for you from a sales basis, say versus the prior year? If we think about not only, not just, if we exclude just the MiSight portion, but you think about total Cooper lens utilization there.

I'm just kind of curious if you've seen a lift and if so in, what type products or is it broader based? Thank you..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. That's a real interesting one. You would think that the docs who are fitting MiSight were CooperVision docs, right. But that's not really what we've seen.

The people who have gravitated towards MiSight are people who either were doing myopia management beforehand through things like ortho-k or [myopia] [ph] or something else, or people who have bigger pediatric practices.

So obviously, we give some preferential treatment to people who are more part of the CooperVision family, or who are willing to ship more product over to the CooperVision family, that halo effect kind of concept I talked about. It's still very early, but it's broad. It's not focused on CooperVision docs.

It's broader in terms of the optometrists who are looking at it, using our competitive products for other options..

Operator

Our next question comes from Jeff Johnson of Baird..

Jeff Johnson

So maybe just a couple cleanup questions here that I've got at the end if possible. Al, you talked about MiSight being big and fiscal Q4 of the coming year here.

How backend loaded are you thinking guidance, number one? And number two, what drives that? Is that just kind of thoughts around vaccine and the cumulative impact of all the doctor training, just trying to get kind of the pacing of MiSight here, locked down maybe if we could?.

Al White President, Chief Executive Officer & Non-Independent Director

Yes. Well, December Q4, as you remember in the U.S. as an example, we were given the first two fists away for free. So as we've done some of that activity, and a lot of kids are getting fit. If they get a year supply, well, they're not going to get there next year supply until Q3, Q4, of next year.

So you're going to get kind of a ball that's just naturally that happens there, people order their year's supply. And they're paying us right, because right now we gave that to the doctor for free. So the doc received the money. We didn't receive the money. We will in Q4 of next year.

And then, you just get the natural ramp itself, right? So we're up to what it was 2100 optometrists. We had a lot of optometrist here in Q4, Q3 definitely in Q4, it's accelerated. We have a lot in the backlog here in Q1 who are going through it.

So as a lot of those optometrists come on, and they start fitting kits and so forth in the lens, do a few, do a few more, as I mentioned, it has a tendency to ramp up quickly when they're successful. So just naturally, it's going to move to Q4. That will continue right into Q1 next year, Q2, Q3 because it's a natural ramp. So it's not related to COVID.

There's nothing specifically related to COVID on that. It's just the cadence of how the revenues evolve..

Jeff Johnson

Yes. That makes sense. I don't think I heard the answer Jon's question on MiSight spending this year, you kind of said you hit that 25 million target for the year, obviously, Q4 was a big part of that. But just above or below 25 million again, as we try to dial in kind of full year OpEx side of the model..

Al White President, Chief Executive Officer & Non-Independent Director

It'll be over 25 million. It's just a matter of what it'll be right? Because I mean, if we happen to get like early approval in China, I could see it being a decent amount higher than that. If we don't, it'll be less. So hard to dial that in right now.

Because some of it does depend on, COVID, we get rid of COVID here early and you see new fits and stuff, you'll see our spending increase. And then, again, the more markets we get into the more spending, you'll see. And by the way, just to be clear on that, like that spending is DTC related, but it's also related to R&D.

We're doing a lot R&D work for new versions of MiSight and enhanced versions, and so forth. It's regulatory, because regulatory approval cost and so forth are high in a lot of markets around the world. It's myopia management specialists, we're still we're selling through our existing sales forces.

And we're not going to add salespeople, but we do have and are adding more specific myopia management specialists who docs can call and talk to. So it is kind of a broad spending that is attached to it rather than just DTC..

Jeff Johnson

Okay. And I know you don't typically break it out, but in your Americas, the plus 3% growth this quarter, my gut is that South America might have been a little lower and U.S. higher, but your competitors did put up like 10% to 20% U.S. growth. I'm assuming they got, kind of a full impact of channel inventory.

And you guys spread it out over your Q3 and Q4. But if you give us kind of your U.S. number that'll help us maybe kind of gauge that a little better, if possible..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. If you look at it from a competitive standpoint, like if you looked at in calendar, Q3, so we did apples-to-apples, where we were flat and the market was down 3%. We grew a little bit. The U.S. was stronger, right? The U.S. was stronger than Latin America was. I don't have those numbers handy. I mean, we don't really break those out much.

But there's not a big difference between us and the competitors there. If you look at the competitors on a consolidated basis, it's pretty similar. Just a little bit of share again..

Operator

Our next question comes from Steve Willoughby of Cleveland Research..

Steve Willoughby

I had a couple for you, if you don't mind. I guess just the first. Have you thought it all about -- you made a comment about new fits running, 90% of normal are down 10%? What is the potential impact from that over the next year or so? And then, I had two follow ups for you, Al..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. If you look at it on a global basis, somewhere around 15% of our revenue comes from new fits. So I kind of break that up. And I say, okay, 85% of the market is kind of gone back to normal. And they're wearing habits are normal, they're ordering patterns are normal. Now, we're still seeing some fluctuations. And maybe that's down just a little bit.

But a big, big chunk of the market is back to normal. If I look at the 15% of revenues that we get from new fit, that's what's running at about 90% right now. So the question to get back to our more traditional growth rates. And obviously, we're going to grow faster here because of the cost.

But if you look through that, and you say get back to your 7% kind of growth rate that you guys have, you want to see those new fits come back, right, because 90% of 15 knocks you down a point or two. So that's really where we're seeing that, that we need to have that comeback.

So it's not a massive number, right? Because it's 90% of 15, if you will, does that make sense?.

Steve Willoughby

Yes. It does. So then second, one of the changes because of COVID, that happened to both you guys and the industry has been more direct to patient shipping. And so, was wondering, what impact that is potentially had as it relates to revenue, if you're shipping more direct, which I believe you guys are continuing to still do.

The doctors just don't need as much inventory in their offices, the distributors don't need as much inventory in their warehouses. And, I guess also with that, too, if patients are ordering and you're shipping direct, has there been any change in the rate of annual supply purchases, that could be impacting things as well.

And then, I have one final MiSight question..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. You are spot on, right? We're doing more direct to patient shipping than we've done. Because of that you have some less channel inventory. This quarter even, I kind of talked about that 10 million in the U.S. And I thought that number was going to be closer to kind of 15 million maybe 17 million to get us back to where we were.

I think what's happening is that what you're talking about, right, the direct to patient shipping, the better inventory management kind of through the system prevented that from happening. So if we stay as is with the direct to shipping then fine, right? If it goes back to the way it was beforehand, ultimately, we will pull that that revenue back in.

I have a tendency to believe that direct shipping is going to remain. So I think we kind of stabilized from an inventory perspective. But to your good point there, it did hit us a little bit..

Steve Willoughby

Does that have any impact if the doctor doesn't -- if the OD doesn't have that, a lens in inventory? Does it impact, potentially impact their decision or what lens they prescribe? If I'm a doctor, and I've got lenses sitting on my shelf, like I'm going to want to get rid of them? Does that make sense?.

Al White President, Chief Executive Officer & Non-Independent Director

Yes. We haven't seen that because of the fitting set. So they have a tendency to go to whatever fitting set that they like, and the lenses that they like, the higher volume product that you're going to get, they're still going to have their. It'd be more on the outsides of the bell curves, outside especially with torics and so forth.

So they'll go with like to MyDay toric fitting sets they have that's how they'll fit somebody, and then we'll ship the product directly to them. So you're probably just taking more of the middle of the bell curve being in their office and more of the tail of the bell curves being stuff that we're shipping directly to patients..

Steve Willoughby

Got you. Okay. And then, MiSight question. Following up on Jeff's question in terms of marketing spend, I know there's some variables there. But compared to the -- you're going back a number of quarters, when you started initially talking about the potential multi-year revenue ramp in MiSight.

It sounded like, the marketing spend, could continue to grow quite significantly.

So, if you did 25 million in 2020, is spending 50 million in 2021 out of the equation? And also within that is that the revenue in 2021 to 25 million? Is that depending upon getting any new approvals in any countries anywhere?.

Al White President, Chief Executive Officer & Non-Independent Director

No. Getting to the 25 million, we don't need approvals in other countries. I think we'll get a few right but we don't need it. On the spending side. It's interesting as I've been educated by some of our highly sophisticated marketing people here between like, spend media and earn media and so forth.

We're getting more whatever you want to call it free media, like Popular Science Magazine just awarded us, one of the top new products in the market. The New Yorker just put us in their magazine is a gift giving idea. We've seen it in, whatever, People Magazine and all these different things. That's all free marketing.

So we've been pleasantly surprised at how many people are picking up MiSight and talking about it and getting it out in the marketplace that we're not having to pay for, right? So that's one of the things that actually interestingly is helping us save a little bit of money is that you are seeing the -- not only the profession itself gravitate towards talking about myopia management, but you're talking people outside of profession are talking about it a little bit more.

So that's kind of cool. So I don't think that you're going to see a 25 to 50 million spend scenario..

Operator

Our next question comes from Joanne Wuensch of Citibank..

Joanne Wuensch

I appreciate the first quarter guide, particularly when the world feels Sunday is a little bit upside down.

But for the full year, could you just give us an idea of what you're thinking about the tax rate, the impact of foreign exchange and some of the other metrics which should be outside of the land of COVID-19?.

Al White President, Chief Executive Officer & Non-Independent Director

I'll let Brian answer that one..

Brian Andrews Executive Vice President, Chief Financial Officer & Treasurer

Well, by that he means we're not going to be talking about. I hear you Joanne, at the end of the day, I think we're just going to be guide into Q1 and we'll leave it at that..

Joanne Wuensch

Okay, I'm going to try something a different way.

Barbados to the U.K., can you just give us a second of what the decision was behind that and what the one time P&L benefit will be? And I want to make sure I understand whether that goes into non-GAAP numbers, or is that going to go only in GAAP numbers?.

Al White President, Chief Executive Officer & Non-Independent Director

Sure. Okay. Well, I'm going to try not to make this a lengthy conversation, we might have to talk after hours. But at the end of the day, there's not a whole lot to add other than right, what I said in my prepared remarks, the IT and related assets are transferred to the U.K. and stepped up to new fair market value.

It's going to result in a significant deferred tax asset in Q1. So that's going to be shielding us from future taxable income over the next 10 plus years. So what you're going to find is with that significant DTA, our GAAP, EPS is going to be significantly high in Q1. And then, in all the subsequent years, it's going to be lower than our non-GAAP rate.

And so, the non-GAAP adjustments that we're going to be making will basically neutralize the amortization shield that will result from -- over the over the next 10 years..

Brian Andrews Executive Vice President, Chief Financial Officer & Treasurer

But to be clear, you won't see that in non-GAAP..

Al White President, Chief Executive Officer & Non-Independent Director

But you won't see that in non-GAAP. That's correct..

Joanne Wuensch

Okay. So going back to my first question, for tax purposes, we should think about historical, relatively recent historical tax levels in non-GAAP EPS..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. I'd say that's appropriate..

Operator

Our next question comes from Chris Pasquale of Guggenheim..

Chris Pasquale

Brian, not to make this too much of a tax conversation here. But my understanding was that the company's historical, low tax rate relative to peers was driven in large part by the favorable tax jurisdiction for the IP.

So why would changing that domicile not have a negative impact resulting in a higher tax rate going forward?.

Brian Andrews Executive Vice President, Chief Financial Officer & Treasurer

Well, that's a very good question. Ultimately, the step up in basis that we get from transferring those that IP and the related assets into the U.K. provides an amortization shield against that the future taxable income. So, yes, we are eventually going to be paying taxes, but will have a tax shield for the next 10 plus years..

Chris Pasquale

Okay.

But after that 10-year period is over, the tax rate was step up, because the difference in jurisdiction?.

Brian Andrews Executive Vice President, Chief Financial Officer & Treasurer

Yes..

Chris Pasquale

Okay, interesting. And then, Al, if you could just walk me through some of the thinking around the guidance.

If I back out the inventory benefit that CVI got this quarter, you would have been down about 4% to 5% constant currency, the macro picture seems more challenging now than it was through most of 4Q, but 1Q guidance is down 1% at the midpoint, so it's implying underlying improvement.

So walk through the thought process there and maybe contrast the two periods?.

Al White President, Chief Executive Officer & Non-Independent Director

Yes. What we're seeing is that optometry offices are open. So if you go back over the last six or seven months, you had offices closed and you had reduced foot traffic, and that's continued to improve.

So you have optometry offices open everywhere, even in Europe, they've excluded optometry offices, such that they're an essential business and can remain open.

So we're in a better position from optometry offices being open than when we were and we're in a better position in terms of the amount of foot traffic that's coming through those open offices. The other thing is, we've seen wearers return to their normal wearing habits and purchase patterns. Yes, there was a study that was just done.

I just read it today that 76% of people wearing glasses are talking to their optometrist complaining about fogging. That's amazing. Three out of four people who wear glasses are talking to optometrist about fogging of their glasses. So you are seeing more activity.

And I'll tell you, we're going into the winter months, right? So there are things that are making the contact lens market actually a little bit better in in our fiscal Q1 than kind of what we were seeing in fiscal Q4.

And if you compare that on a year-over-year basis, that helps because, I mean, keep in mind, the numbers we're talking about here for fiscal Q1, down 1% at the midpoint, that's against a really a non-COVID quarter last year. For us, we don't because of the way the fiscal quarters work.

So we're back to almost growing and maybe even growing in fiscal Q1 comparing a COVID-impacted quarter to a non-COVID impacted quarter. So pretty good stuff..

Operator

Our next question comes from Robbie Marcus of JPMorgan..

Robbie Marcus

Brian, you touched on first quarter EPS and some of the inputs to get there.

If I take the revenue guidance, and basically hold SG&A and R&D flat, similar, maybe a little step down in gross margin, is that the way to think about how to get there?.

Brian Andrews Executive Vice President, Chief Financial Officer & Treasurer

Yes. More or less, yes..

Robbie Marcus

Got it. And Al, maybe just quickly.

You talked about how reorders are the vast majority of the business, what are you seeing in terms of where you are as a percentage to normal? Are you picking up on any trends of people stretching it out? Is it different by geography, just trying to think about how the reorder businesses is trending? And what that might look like post COVID? Thanks..

Al White President, Chief Executive Officer & Non-Independent Director

Yes. It's a tough one to answer because it is different around the world. Just because you're seeing different amount of COVID cases, different amount of restrictions and so forth, different amount of activity.

But if I just pull that back up to a high level, I go back to some of my comments that you're seeing things for the significant number of contact lens wearers going back to normal, their ordering patterns, going back to normal, all that type of stuff, going back to pre-COVID levels.

There's nothing I'd really highlighted, particularly unique around there..

Operator

[Operator Instructions] Our next question comes from Steven Lichtman of Oppenheimer & Company..

Steven Lichtman

Just had a couple of P&L questions.

Brian, just on gross margin, obviously you mentioned this slight headwind in 1Q, will that unfavorable manufacturing absorption impact that you mentioned, will that continue past the first quarter?.

Brian Andrews Executive Vice President, Chief Financial Officer & Treasurer

Well, not with growth. I mean, it's really purely tied to sort of volume related inefficiency. So as we grow, then that starts to go away..

Steven Lichtman

Okay. And then, secondly, I guess CapEx for the year was north of 300 million. You mentioned that should come down.

Can you give us a sense of what that number could be for fiscal year '21?.

Brian Andrews Executive Vice President, Chief Financial Officer & Treasurer

Well, it's going to come down materially, or at least meaningfully. We did 307 million or so over 100 million of CapEx in Q4. We'll still have a pretty decent CapEx quarter in Q1 probably followed by maybe a slight step down in Q2 and then a more meaningful step down in the second half of the year.

So, I wouldn't be surprised before somewhere in the neighborhood of, let's say $75 million less than where we ended this year..

Operator

Thank you. I'm showing no further question at this time. I will turn the call back over to management for any closing remarks..

Al White President, Chief Executive Officer & Non-Independent Director

Okay. Well, it sounds like we're in good shape. Thank you, everyone. Appreciate your time heading into the holidays. So good health to everyone and best wishes and I look forward to speaking to everyone next year when we get to our conference call in March. Thank you..

Operator

Thank you. Ladies and gentlemen, this does conclude today's conference. Thank you for participating. You may all disconnect. Have a great day..

ALL TRANSCRIPTS
2024 Q-3 Q-2 Q-1
2023 Q-4 Q-3 Q-2 Q-1
2022 Q-4 Q-3 Q-2 Q-1
2021 Q-4 Q-3 Q-2 Q-1
2020 Q-4 Q-3 Q-2 Q-1
2019 Q-4 Q-3 Q-2 Q-1
2018 Q-4 Q-3 Q-2 Q-1
2017 Q-4 Q-3 Q-2 Q-1
2016 Q-4 Q-3 Q-2 Q-1
2015 Q-4 Q-3 Q-2 Q-1
2014 Q-4 Q-3 Q-2 Q-1