 | News Releases
 | View printer-friendly version | | << Back |  | | Wright Medical Group, Inc. Reports 2012 Fourth Quarter and Full-Year Financial Results and Provides 2013 Guidance |
Significant Progress Made in 2012 to Transform Business and
Maximize Foot and Ankle Opportunity
Fourth Quarter Global Foot and Ankle Net Sales Increase 20% As
Reported and 20% Constant Currency
Full-Year 2012 Net Cash Flow from Operating Activities of $68.8
Million and Free Cash Flow of $49.5 Million
ARLINGTON, Tenn.--(BUSINESS WIRE)--Feb. 21, 2013--
Wright Medical Group, Inc. (NASDAQ: WMGI) reported financial results for
its fourth quarter ended December 31, 2012 and provided 2013 guidance.
Net sales totaled $123.5 million during the fourth quarter ended
December 31, 2012, representing a 3% decrease as reported and a 2%
decrease on a constant currency basis compared to the fourth quarter of
2011. During the fourth quarter of 2012, as anticipated, global sales
were negatively affected by U.S. OrthoRecon customer losses and price
decreases in Japan that were effective in the second quarter of 2012,
partially offset by strong growth in the global foot and ankle business.
Robert Palmisano, president and chief executive officer, commented, “Our
performance in the fourth quarter reflects continued strong
implementation of the transformational changes to our business. Notably,
the fourth consecutive quarter of accelerating global foot and ankle
growth underscores the positive progress that we continue to make in our
foot and ankle business by leveraging our large, direct sales
organization, introducing new products, driving productivity gains and
increasing our medical education programs. We also generated strong free
cash flow in 2012, which was more than triple the amount generated in
the prior year.”
Palmisano commented further, “We remain optimistic about the longer term
outlook for our OrthoRecon business and will continue to focus on
driving significant improvements in customer satisfaction and ensuring
an R&D product pipeline that meets current and future customer needs.
With this focus, our team is confident that we will be able to work
towards building a growing global OrthoRecon business that delivers
exceptional levels of customer service, market rates of growth and
significant cash contribution.”
Net income for the fourth quarter of 2012 totaled $5.4 million or $0.14
per diluted share, compared to net income of $1.2 million or $0.03 per
diluted share in the fourth quarter of 2011.
Net income for the fourth quarter of 2012 included the after-tax effects
of $2.5 million of non-cash stock-based compensation expense, $1.7
million of charges associated with distributor conversions and
non-competes, $2.1 million of non-cash interest expense related to the
2017 Convertible Notes, an unrealized loss of $3.5 million related to
mark-to-market adjustments on derivatives, $1.8 million of due diligence
and transaction costs, a $2.4 million increase to management’s estimate
of the Company’s probable insurance recovery for previously recognized
costs associated with product liability claims, and a $15 million gain
on the sale of intellectual property. Net income for the fourth quarter
of 2011 included the after-tax effects of $2.8 million of charges
associated with the 2011 cost restructuring plan, $3.4 million of
expenses associated with the Company’s DPA, and $2.4 million of non-cash
stock-based compensation expense.
The Company’s fourth quarter 2012 net income, as adjusted for the above
items, decreased to $1.8 million in 2012 from $6.7 million in 2011,
while diluted earnings per share, as adjusted, decreased to $0.05 in the
fourth quarter of 2012 from $0.17 in the fourth quarter of 2011.
Including stock-based expense, diluted earnings per share, as adjusted,
totaled $0.01 in the fourth quarter of 2012. The attached financial
tables include a reconciliation of U.S. GAAP to “as adjusted” results.
Cash and cash equivalents and marketable securities totaled $333.0
million as of the end of the fourth quarter of 2012, an increase of
$161.3 million compared to the end of the fourth quarter of 2011. Net
cash flow from operating activities was $11.1 million, which combined
with capital expenditures of $6.0 million, resulted in free cash flow of
$5.0 million in the fourth quarter of 2012 compared to free cash flow of
$0.9 million in the fourth quarter of 2011.
Palmisano concluded, “During 2013, we will continue to make investments
to accelerate foot and ankle growth and sales productivity, build a
growing global OrthoRecon business and deliver sustained, strong cash
flow. We also look forward to closing the transaction with BioMimetic
and adding BioMimetic’s breakthrough biologics platform and pipeline to
our Extremities business. We believe this will significantly accelerate
the positive transformation of our business as well as our strategy of
building a world-class biologics platform and growing our foot and ankle
business at well above market growth rates. Our team is confident that
the right organizational alignment and strategic programs are in place
to position us for future success and drive growth and shareholder
value.”
Outlook
Excluding the impact of the proposed transaction with BioMimetic
Therapeutics, Inc. that was previously announced on November 19, 2012,
the Company anticipates full-year 2013 net sales to be in the range of
$485 million to $495 million. This range includes a negative impact from
currency of approximately 2 percent as compared to 2012.
The Company anticipates as-adjusted earnings per share, including
stock-based compensation, to be in the range of $0.00 to $0.06 per
diluted share, based on approximately 40.0 million shares outstanding.
While the amount of the non-cash stock-based compensation charges will
vary depending upon a number of factors, the Company currently estimates
that the after-tax impact of those expenses will be approximately $0.19
per diluted share for the full-year 2013. The Company’s earnings target
excludes non-compete and transition costs associated with converting a
major portion of independent foot and ankle territories to direct,
possible future acquisitions, other material future business
developments, the U.S. government inquiry relating to the PROFEMUR®
hip products, non-cash interest expense associated with the 2017
Convertible Notes, and non-cash mark-to-market derivative adjustments.
The Company anticipates 2013 free cash flow to be in the range of $35
million to $40 million.
If the proposed transaction with BioMimetic closes as anticipated by the
end of the first quarter of 2013, the Company anticipates no change to
its full-year 2013 net sales range of $485 million to $495 million. This
transaction is anticipated to negatively impact earnings per share in
the range of $0.32 to $0.34 per diluted share, resulting in anticipated
full-year 2013 loss per share including stock-based compensation for the
combined company of $(0.26) to $(0.34) per diluted share, based on
approximately 45.8 million shares outstanding, and free cash flow in the
range of $0 million to $5 million.
The Company’s anticipated ranges for net sales, adjusted earnings per
share, non-cash stock-based compensation charges and free cash flow are
forward-looking statements, as are any other statements which anticipate
or aspire to future performance against key metrics. They are subject to
various risks and uncertainties that could cause the Company’s actual
results to differ materially from the anticipated targets. The
anticipated targets are not predictions of the Company’s actual
performance. See the cautionary information about forward-looking
statements in the “Safe-Harbor Statement” section of this press release.
Conference Call
As previously announced, the Company will host a conference call
starting at 3:30 p.m. Central Time today. The live dial-in number for
the call is 800-659-1966 (U.S.) / 617-614-2711 (International). The
participant passcode for the call is “Wright.” To access a simultaneous
webcast of the conference call via the internet, go to the “Corporate -
Investor Information” section of the Company’s website located at www.wmt.com.
A replay of the conference call by telephone will be available starting
at 5:30 p.m. Central Time today and continuing until February 28, 2013.
To hear this replay, dial 888-286-8010 (U.S.) or 617-801-6888
(International) and enter the passcode 37790344. A replay of the
conference call will also be available via the internet starting today
and continuing for at least 12 months. To access a replay of the
conference call via the internet, go to the “Corporate - Investor
Information - Audio Archives” section of the Company’s website located
at www.wmt.com.
The conference call may include a discussion of non-GAAP financial
measures. Reference is made to the most directly comparable GAAP
financial measures, the reconciliation of the differences between the
two financial measures, and the other information included in this press
release, the Form 8-K filed with the SEC today, or otherwise available
in the “Corporate - Investor Information - Supplemental Financial
Information” section of the Company’s website located at www.wmt.com.
The conference call may include forward-looking statements. See the
cautionary information about forward-looking statements in the
“Safe-Harbor Statement” section of this press release.
About Wright Medical
Wright Medical Group, Inc. is a global orthopaedic medical device
company that specializes in the design, manufacture and marketing of
devices and biologics for extremity, hip and knee reconstruction and is
the recognized leader of surgical solutions for the foot and ankle
market. The Company has been in business for more than 60 years and
markets its products in over 60 countries worldwide. For more
information about Wright Medical, visit the Company’s website at www.wmt.com.
Non-GAAP Financial Measures
The Company uses non-GAAP financial measures, such as net sales,
excluding the impact of foreign currency; operating income, as adjusted;
net income, as adjusted; net income, as adjusted, per diluted share;
effective tax rate, as adjusted; and free cash flow. The Company’s
management believes that the presentation of these measures provides
useful information to investors. These measures may assist investors in
evaluating the Company’s operations, period over period. The measures
exclude such items as costs related to the U.S. governmental inquiries
and the DPA, costs associated with distributor conversions and
non-competes, non-cash interest expense related to the Company’s 2017
Convertible Notes, mark-to-market adjustments on derivative assets and
liabilities, losses associated with the termination of derivative
instruments, write-off of unamortized deferred financing costs,
restructuring charges, gains or losses on the sale of assets,
transaction costs, changes in estimates of the Company’s total probable
insurance recovery for costs associated with product liability claims,
IRS audit liabilities, costs related to settlement of certain employment
matters and the hiring of a new CEO, and non-cash stock-based expense,
all of which may be highly variable, difficult to predict and of a size
that could have substantial impact on the Company’s reported results of
operations for a period. Management uses these measures internally for
evaluation of the performance of the business, including the allocation
of resources and the evaluation of results relative to employee
performance compensation targets. Investors should consider these
non-GAAP measures only as a supplement to, not as a substitute for or as
superior to, measures of financial performance prepared in accordance
with GAAP.
Cautionary Note Regarding Forward-Looking Statements
This press release may contain “forward-looking statements” as
defined under U.S. federal securities laws. These statements reflect
management’s current knowledge, assumptions, beliefs, estimates, and
expectations and express management’s current view of future
performance, results, and trends. Forward looking statements may be
identified by their use of terms such as anticipate, believe, could,
estimate, expect, intend, may, plan, predict, project, will, and other
similar terms. Forward-looking statements are subject to a number of
risks and uncertainties that could cause actual results to materially
differ from those described in the forward-looking statements. In
addition to those described below, forward looking statements contained
in this press release include, without limitation, statements concerning
the timing and expected benefits of the previously announced merger
agreement with BioMimetic Therapeutics, Inc., including statements about
the possibility of FDA approval of Augment Bone Graft, statements
regarding market acceptance of, and expected annual market demand for
Augment Bone Graft, and statements regarding the expected impact of the
transaction on Wright’s adjusted EBITDA and other financial results. The
reader should not place undue reliance on forward-looking statements.
Such statements are made as of the date of this press release, and we
undertake no obligation to update such statements after this date. In
addition to those described above, risks and uncertainties that could
cause our actual results to materially differ from those described in
forward-looking statements are discussed in our filings with the
Securities and Exchange Commission (including those described in Item 1A
of our Annual Report on Form 10-K for the year ended December 31, 2012,
and as may be supplemented in our Quarterly Reports on Form 10-Q). By
way of example and without implied limitation, such risks and
uncertainties include: the failure of BioMimetic stockholders to adopt
the merger agreement or the failure of either Wright or BioMimetic to
meet any of the other conditions to the closing of the transaction, the
failure to realize the anticipated benefits from the transaction or
delay in realization thereof, future actions of the United States
Attorney’s office, the FDA, the Department of Health and Human Services
or other U.S. or foreign government authorities, including those
resulting from increased scrutiny under the Foreign Corrupt Practices
Act and similar laws, that could delay, limit or suspend our
development, manufacturing, commercialization and sale of products, or
result in seizures, injunctions, monetary sanctions or criminal or civil
liabilities; failure to obtain the FDA or other regulatory clearances
needed to market and sell our products; any actual or alleged breach of
the Corporate Integrity Agreement to which we are subject through
September 2015 which could expose us to significant liability including
exclusion from Medicare, Medicaid and other federal healthcare programs,
potential criminal prosecution, and civil and criminal fines or
penalties; adverse outcomes in existing product liability litigation;
new product liability claims; inadequate insurance coverage; the
possibility of private securities litigation or shareholder derivative
suits; demand for and market acceptance of our new and existing
products; potentially burdensome tax measures; recently enacted
healthcare laws and changes in product reimbursement which could
generate downward pressure on our product pricing; lack of suitable
business development opportunities; product quality or patient safety
issues; challenges to our intellectual property rights; geographic and
product mix impact on our sales; our inability to retain key sales
representatives, independent distributors and other personnel or to
attract new talent; inventory reductions or fluctuations in buying
patterns by wholesalers or distributors; inability to realize the
anticipated benefits of restructuring initiatives; negative impact of
the commercial and credit environment on us, our customers and our
suppliers; and the potentially negative effect of our ongoing compliance
enhancements on our relationships with customers, and on our ability to
deliver timely and effective medical education, clinical studies, and
new products.
ADDITIONAL INFORMATION ABOUT THIS TRANSACTION
This press release may be deemed to be solicitation material regarding
the proposed business combination of Wright and BioMimetic. In
connection with the proposed transaction, Wright has filed with the SEC
a registration statement on Form S-4, which includes a proxy
statement/prospectus and other relevant materials in connection with the
proposed transaction, and each of Wright and BioMimetic intend to file
with the SEC other documents regarding the proposed transaction. The
proxy statement/prospectus and this press release are not offers to sell
Wright securities and are not soliciting an offer to buy Wright
securities in any state where the offer and sale is not permitted. The
final proxy statement/prospectus will be mailed to the stockholders of
BioMimetic. INVESTORS AND SECURITY HOLDERS OF BIOMIMETIC ARE URGED TO
READ THE PROXY STATEMENT/PROSPECTUS (INCLUDING ANY AMENDMENTS OR
SUPPLEMENTS THERETO) AND THE OTHER RELEVANT MATERIAL CAREFULLY IN THEIR
ENTIRETY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT
INFORMATION ABOUT WRIGHT AND BIOMIMETIC AND THE PROPOSED TRANSACTION.
The proxy statement/prospectus and other relevant materials (when they
become available), and any and all documents filed with the SEC, may be
obtained free of charge at the SEC’s web site at www.sec.gov.
In addition, investors and security holders may obtain free copies of
the documents filed with the SEC by Wright by directing a written
request to Wright Medical Group, Inc, 5677 Airline Road, Arlington, TN
38002, Attention: Investor Relations, and by BioMimetic by directing a
written request to BioMimetic Therapeutics, Inc., 389 Nichol Mill Lane,
Franklin, TN 37067, Attention: Investor Relations.
BioMimetic and its respective executive officers and directors and other
persons, including Wright and its respective executive officers and
directors, may be deemed to be participants in the solicitation of
proxies from its stockholders in connection with the proposed
transaction. Information about the executive officers and directors of
BioMimetic and their ownership of BioMimetic common stock is set forth
in its annual report on Form 10-K for the year ended December 31, 2011,
filed with the SEC on March 13, 2012 and the proxy statement for
BioMimetic’s 2012 annual meeting of stockholders, filed with the SEC on
April 27, 2012. Information about the executive officers and directors
of Wright Medical Group is set forth in its annual report on Form 10-K
for the year ended December 31, 2011, filed with the SEC on February 24,
2012 and the proxy statement for Wright Medical Group’s 2012 annual
meeting of stockholders, filed with the SEC on March 27, 2012. Certain
directors and executive officers of BioMimetic and other persons may
have direct or indirect interests in the merger due to securities
holdings, pre-existing or future indemnification arrangements and rights
to severance payments if their employment is terminated prior to or
following the transaction. If and to the extent that any of the
BioMimetic participants will receive any additional benefits in
connection with the transaction, the details of those benefits will be
described in the proxy statement/prospectus relating to the transaction.
Investors and security holders may obtain additional information
regarding the direct and indirect interests of BioMimetic and its
executive officers and directors in the transaction.
|
|
|
Wright Medical Group, Inc.
Condensed Consolidated Statements of Operations
(in thousands, except per share data--unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
Net sales
|
|
|
$
|
123,477
|
|
|
|
$
|
126,872
|
|
|
|
$
|
483,776
|
|
|
|
$
|
512,947
|
|
|
Cost of sales
|
|
|
39,649
|
|
|
|
40,449
|
|
|
|
149,978
|
|
|
|
156,906
|
|
|
Cost of sales - restructuring
|
|
|
—
|
|
|
|
571
|
|
|
|
435
|
|
|
|
2,471
|
|
|
Gross profit
|
|
|
83,828
|
|
|
|
85,852
|
|
|
|
333,363
|
|
|
|
353,570
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
74,200
|
|
|
|
72,361
|
|
|
|
290,261
|
|
|
|
301,588
|
|
|
Research and development
|
|
|
7,456
|
|
|
|
6,331
|
|
|
|
27,033
|
|
|
|
30,114
|
|
|
Amortization of intangible assets
|
|
|
1,949
|
|
|
|
782
|
|
|
|
5,772
|
|
|
|
2,870
|
|
|
Gain on sale of intellectual property
|
|
|
(15,000
|
)
|
|
|
—
|
|
|
|
(15,000
|
)
|
|
|
—
|
|
|
Restructuring charges
|
|
|
—
|
|
|
|
2,273
|
|
|
|
1,153
|
|
|
|
14,405
|
|
|
Total operating expenses
|
|
|
68,605
|
|
|
|
81,747
|
|
|
|
309,219
|
|
|
|
348,977
|
|
|
Operating income
|
|
|
15,223
|
|
|
|
4,105
|
|
|
|
24,144
|
|
|
|
4,593
|
|
|
Interest expense, net
|
|
|
3,920
|
|
|
|
1,755
|
|
|
|
10,188
|
|
|
|
6,529
|
|
|
Other (income) expense, net
|
|
|
3,360
|
|
|
|
(56
|
)
|
|
|
5,395
|
|
|
|
4,719
|
|
|
Income (loss) before income taxes
|
|
|
7,943
|
|
|
|
2,406
|
|
|
|
8,561
|
|
|
|
(6,655
|
)
|
|
Provision (benefit) for income taxes
|
|
|
2,591
|
|
|
|
1,243
|
|
|
|
3,277
|
|
|
|
(1,512
|
)
|
|
Net income (loss)
|
|
|
$
|
5,352
|
|
|
|
$
|
1,163
|
|
|
|
$
|
5,284
|
|
|
|
$
|
(5,143
|
)
|
|
Net income (loss) per share, basic
|
|
|
$
|
0.14
|
|
|
|
$
|
0.03
|
|
|
|
$
|
0.14
|
|
|
|
$
|
(0.13
|
)
|
|
Net income (loss) income per share, diluted
|
|
|
$
|
0.14
|
|
|
|
$
|
0.03
|
|
|
|
$
|
0.14
|
|
|
|
$
|
(0.13
|
)
|
|
Weighted-average number of shares outstanding-basic
|
|
|
38,959
|
|
|
|
38,430
|
|
|
|
38,769
|
|
|
|
38,279
|
|
|
Weighted-average number of shares outstanding-diluted
|
|
|
39,342
|
|
|
|
38,673
|
|
|
|
39,086
|
|
|
|
38,279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wright Medical Group, Inc.
Consolidated Sales Analysis
(dollars in thousands--unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
% change
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
% change
|
|
Geographic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic
|
|
|
$
|
70,657
|
|
|
$
|
73,265
|
|
|
(3.6
|
%)
|
|
|
$
|
275,686
|
|
|
$
|
295,943
|
|
|
(6.8
|
%)
|
|
International
|
|
|
|
52,820
|
|
|
|
53,607
|
|
|
(1.5
|
%)
|
|
|
|
208,090
|
|
|
|
217,004
|
|
|
(4.1
|
%)
|
|
Total net sales
|
|
|
$
|
123,477
|
|
|
$
|
126,872
|
|
|
(2.7
|
%)
|
|
|
$
|
483,776
|
|
|
$
|
512,947
|
|
|
(5.7
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
% change
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
% change
|
|
OrthoRecon
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hips
|
|
|
$
|
35,929
|
|
|
$
|
42,715
|
|
|
(15.9
|
%)
|
|
|
$
|
150,550
|
|
|
$
|
173,201
|
|
|
(13.1
|
%)
|
|
Knees
|
|
|
|
27,968
|
|
|
|
30,559
|
|
|
(8.5
|
%)
|
|
|
|
114,896
|
|
|
|
123,988
|
|
|
(7.3
|
%)
|
|
Other
|
|
|
|
1,200
|
|
|
|
923
|
|
|
30.0
|
%
|
|
|
|
4,225
|
|
|
|
5,005
|
|
|
(15.6
|
%)
|
|
Total OrthoRecon
|
|
|
|
65,097
|
|
|
|
74,197
|
|
|
(12.3
|
%)
|
|
|
|
269,671
|
|
|
|
302,194
|
|
|
(10.8
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Extremities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foot and Ankle
|
|
|
|
35,360
|
|
|
|
29,524
|
|
|
19.8
|
%
|
|
|
|
122,897
|
|
|
|
107,734
|
|
|
14.1
|
%
|
|
Upper Extremity
|
|
|
|
5,876
|
|
|
|
6,553
|
|
|
(10.3
|
%)
|
|
|
|
24,977
|
|
|
|
27,742
|
|
|
(10.0
|
%)
|
|
Biologics
|
|
|
|
15,240
|
|
|
|
15,563
|
|
|
(2.1
|
%)
|
|
|
|
60,495
|
|
|
|
69,409
|
|
|
(12.8
|
%)
|
|
Other
|
|
|
|
1,904
|
|
|
|
1,035
|
|
|
84.0
|
%
|
|
|
|
5,736
|
|
|
|
5,868
|
|
|
(2.2
|
%)
|
|
Total Extremities
|
|
|
|
58,380
|
|
|
|
52,675
|
|
|
10.8
|
%
|
|
|
|
214,105
|
|
|
|
210,753
|
|
|
1.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Sales
|
|
|
$
|
123,477
|
|
|
$
|
126,872
|
|
|
(2.7
|
%)
|
|
|
$
|
483,776
|
|
|
$
|
512,947
|
|
|
(5.7
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wright Medical Group, Inc.
Supplemental Sales Information
(unaudited)
|
|
|
|
|
|
|
Fourth Quarter 2012 Sales Growth
|
|
|
|
|
Domestic As Reported
|
|
|
Int’l Constant Currency
|
|
|
Int’l As Reported
|
|
|
Total Constant Currency
|
|
|
Total As Reported
|
|
OrthoRecon
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hips
|
|
|
(17
|
%)
|
|
|
(13
|
%)
|
|
|
(15
|
%)
|
|
|
(14
|
%)
|
|
|
(16
|
%)
|
|
Knees
|
|
|
(17
|
%)
|
|
|
4
|
%
|
|
|
2
|
%
|
|
|
(8
|
%)
|
|
|
(8
|
%)
|
|
Other
|
|
|
154
|
%
|
|
|
11
|
%
|
|
|
10
|
%
|
|
|
30
|
%
|
|
|
30
|
%
|
|
Total OrthoRecon
|
|
|
(17
|
%)
|
|
|
(7
|
%)
|
|
|
(9
|
%)
|
|
|
(11
|
%)
|
|
|
(12
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Extremities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foot and Ankle
|
|
|
16
|
%
|
|
|
37
|
%
|
|
|
36
|
%
|
|
|
20
|
%
|
|
|
20
|
%
|
|
Upper Extremity
|
|
|
(17
|
%)
|
|
|
10
|
%
|
|
|
8
|
%
|
|
|
(10
|
%)
|
|
|
(10
|
%)
|
|
Biologics
|
|
|
(8
|
%)
|
|
|
21
|
%
|
|
|
22
|
%
|
|
|
(2
|
%)
|
|
|
(2
|
%)
|
|
Other
|
|
|
100
|
%
|
|
|
76
|
%
|
|
|
76
|
%
|
|
|
84
|
%
|
|
|
84
|
%
|
|
Total Extremities
|
|
|
6
|
%
|
|
|
30
|
%
|
|
|
30
|
%
|
|
|
11
|
%
|
|
|
11
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Sales
|
|
|
(4
|
%)
|
|
|
0
|
%
|
|
|
(1
|
%)
|
|
|
(2
|
%)
|
|
|
(3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wright Medical Group, Inc.
Supplemental Sales Information
(unaudited)
|
|
|
|
|
|
|
2012 Sales Growth
|
|
|
|
|
Domestic As Reported
|
|
|
Int’l Constant Currency
|
|
|
Int’l As Reported
|
|
|
Total Constant Currency
|
|
|
Total As Reported
|
|
OrthoRecon
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hips
|
|
|
(18
|
%)
|
|
|
(8
|
%)
|
|
|
(10
|
%)
|
|
|
(12
|
%)
|
|
|
(13
|
%)
|
|
Knees
|
|
|
(13
|
%)
|
|
|
2
|
%
|
|
|
0
|
%
|
|
|
(6
|
%)
|
|
|
(7
|
%)
|
|
Other
|
|
|
(13
|
%)
|
|
|
(14
|
%)
|
|
|
(16
|
%)
|
|
|
(14
|
%)
|
|
|
(16
|
%)
|
|
Total OrthoRecon
|
|
|
(15
|
%)
|
|
|
(5
|
%)
|
|
|
(7
|
%)
|
|
|
(9
|
%)
|
|
|
(11
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Extremities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foot and Ankle
|
|
|
12
|
%
|
|
|
26
|
%
|
|
|
22
|
%
|
|
|
15
|
%
|
|
|
14
|
%
|
|
Upper Extremity
|
|
|
(13
|
%)
|
|
|
(1
|
%)
|
|
|
(3
|
%)
|
|
|
(9
|
%)
|
|
|
(10
|
%)
|
|
Biologics
|
|
|
(16
|
%)
|
|
|
1
|
%
|
|
|
0
|
%
|
|
|
(13
|
%)
|
|
|
(13
|
%)
|
|
Other
|
|
|
12
|
%
|
|
|
(6
|
%)
|
|
|
(9
|
%)
|
|
|
0
|
%
|
|
|
(2
|
%)
|
|
Total Extremities
|
|
|
0
|
%
|
|
|
11
|
%
|
|
|
8
|
%
|
|
|
2
|
%
|
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Sales
|
|
|
(7
|
%)
|
|
|
(2
|
%)
|
|
|
(4
|
%)
|
|
|
(5
|
%)
|
|
|
(6
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales as a % of Total Sales
|
|
|
|
|
Three Months Ended December 31, 2012
|
|
|
Twelve Months Ended December 31, 2012
|
|
|
|
|
Domestic
|
|
|
International
|
|
|
Total
|
|
|
Domestic
|
|
|
International
|
|
|
Total
|
|
OrthoRecon
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hips
|
|
|
10
|
%
|
|
|
19
|
%
|
|
|
29
|
%
|
|
|
10
|
%
|
|
|
21
|
%
|
|
|
31
|
%
|
|
Knees
|
|
|
11
|
%
|
|
|
12
|
%
|
|
|
23
|
%
|
|
|
12
|
%
|
|
|
12
|
%
|
|
|
24
|
%
|
|
Other
|
|
|
0
|
%
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
0
|
%
|
|
|
1
|
%
|
|
|
1
|
%
|
|
Total OrthoRecon
|
|
|
21
|
%
|
|
|
32
|
%
|
|
|
53
|
%
|
|
|
23
|
%
|
|
|
33
|
%
|
|
|
56
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Extremities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foot and Ankle
|
|
|
23
|
%
|
|
|
6
|
%
|
|
|
29
|
%
|
|
|
21
|
%
|
|
|
5
|
%
|
|
|
25
|
%
|
|
Upper Extremity
|
|
|
3
|
%
|
|
|
2
|
%
|
|
|
5
|
%
|
|
|
4
|
%
|
|
|
2
|
%
|
|
|
5
|
%
|
|
Biologics
|
|
|
9
|
%
|
|
|
3
|
%
|
|
|
12
|
%
|
|
|
10
|
%
|
|
|
3
|
%
|
|
|
13
|
%
|
|
Other
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
2
|
%
|
|
|
0
|
%
|
|
|
1
|
%
|
|
|
1
|
%
|
|
Total Extremities
|
|
|
36
|
%
|
|
|
11
|
%
|
|
|
47
|
%
|
|
|
34
|
%
|
|
|
10
|
%
|
|
|
44
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Sales
|
|
|
57
|
%
|
|
|
43
|
%
|
|
|
100
|
%
|
|
|
57
|
%
|
|
|
43
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wright Medical Group, Inc.
Reconciliation of Net Sales to Net Sales Excluding the Impact
of Foreign Currency
(dollars in thousands--unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31, 2012
|
|
|
December 31, 2012
|
|
|
|
|
International Net Sales
|
|
|
Total Net Sales
|
|
|
International Net Sales
|
|
|
Total Net Sales
|
|
Net sales, as reported
|
|
|
$
|
52,820
|
|
|
$
|
123,477
|
|
|
$
|
208,090
|
|
|
$
|
483,776
|
|
Currency impact as compared to prior period
|
|
|
|
1,030
|
|
|
|
1,030
|
|
|
|
5,346
|
|
|
|
5,346
|
|
Net sales, excluding the impact of foreign currency
|
|
|
$
|
53,850
|
|
|
$
|
124,507
|
|
|
$
|
213,436
|
|
|
$
|
489,122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wright Medical Group, Inc.
Reconciliation of As Reported Results to Non-GAAP Financial
Measures
(in thousands, except per share data--unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income, as reported
|
|
|
$
|
15,223
|
|
|
|
$
|
4,105
|
|
|
|
$
|
24,144
|
|
|
|
$
|
4,593
|
|
|
Reconciling items impacting Gross Profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash, stock-based compensation
|
|
|
347
|
|
|
|
349
|
|
|
|
1,401
|
|
|
|
1,412
|
|
|
Cost of sales - restructuring
|
|
|
—
|
|
|
|
571
|
|
|
|
435
|
|
|
|
2,471
|
|
|
Employment matters (1)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
99
|
|
|
Inventory step-up amortization
|
|
|
16
|
|
|
|
32
|
|
|
|
158
|
|
|
|
32
|
|
|
Total
|
|
|
363
|
|
|
|
952
|
|
|
|
1,994
|
|
|
|
4,014
|
|
|
Reconciling items impacting Selling, General and Administrative
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash, stock-based compensation
|
|
|
2,018
|
|
|
|
1,945
|
|
|
|
8,898
|
|
|
|
7,028
|
|
|
U.S. governmental inquiries/DPA related
|
|
|
(54
|
)
|
|
|
3,379
|
|
|
|
6,593
|
|
|
|
12,920
|
|
|
Distributor conversions
|
|
|
403
|
|
|
|
—
|
|
|
|
1,027
|
|
|
|
—
|
|
|
Due diligence and transactions costs
|
|
|
1,798
|
|
|
|
—
|
|
|
|
1,798
|
|
|
|
—
|
|
|
Employment matters (1)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,783
|
|
|
Product liability insurance recovery
|
|
|
(2,432
|
)
|
|
|
—
|
|
|
|
(2,432
|
)
|
|
|
—
|
|
|
Product liability provision
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
13,199
|
|
|
Total
|
|
|
1,733
|
|
|
|
5,324
|
|
|
|
15,884
|
|
|
|
34,930
|
|
|
Reconciling items impacting Amortization of Intangible Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of distributor non-competes
|
|
|
1,290
|
|
|
|
—
|
|
|
|
3,029
|
|
|
|
—
|
|
|
Reconciling items impacting Research and Development expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash, stock-based compensation
|
|
|
141
|
|
|
|
126
|
|
|
|
675
|
|
|
|
668
|
|
|
Employment matters (1)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
135
|
|
|
Total
|
|
|
141
|
|
|
|
126
|
|
|
|
675
|
|
|
|
803
|
|
|
Other Reconciling Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of intellectual property
|
|
|
(15,000
|
)
|
|
|
—
|
|
|
|
(15,000
|
)
|
|
|
—
|
|
|
Restructuring charges
|
|
|
—
|
|
|
|
2,273
|
|
|
|
1,153
|
|
|
|
14,405
|
|
|
Operating income, as adjusted
|
|
|
$
|
3,750
|
|
|
|
$
|
12,780
|
|
|
|
$
|
31,879
|
|
|
|
$
|
58,745
|
|
|
Operating income, as adjusted, as a percentage of net sales
|
|
|
3.0
|
%
|
|
|
10.1
|
%
|
|
|
6.6
|
%
|
|
|
11.5
|
%
|
|
____________________________
(1) Costs associated with settlement of certain
employment matters and the hiring of a new CEO.
|
|
|
|
|
|
Wright Medical Group, Inc.
Reconciliation of As Reported Results to Non-GAAP Financial
Measures
(in thousands, except per share data--unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before taxes, as reported
|
|
|
$
|
7,943
|
|
|
|
$
|
2,406
|
|
|
|
$
|
8,561
|
|
|
|
$
|
(6,655
|
)
|
|
Pre-tax impact of reconciling items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash, stock-based compensation
|
|
|
2,507
|
|
|
|
2,420
|
|
|
|
10,974
|
|
|
|
9,108
|
|
|
U.S. governmental inquiries/DPA related
|
|
|
(54
|
)
|
|
|
3,379
|
|
|
|
6,593
|
|
|
|
12,920
|
|
|
Restructuring charges
|
|
|
—
|
|
|
|
2,844
|
|
|
|
1,588
|
|
|
|
16,876
|
|
|
Inventory step-up amortization
|
|
|
16
|
|
|
|
32
|
|
|
|
158
|
|
|
|
32
|
|
|
Distributor conversion and non-competes
|
|
|
1,693
|
|
|
|
—
|
|
|
|
4,055
|
|
|
|
—
|
|
|
Loss on interest rate swap termination
|
|
|
—
|
|
|
|
—
|
|
|
|
1,769
|
|
|
|
—
|
|
|
Non-cash interest expense on 2017 Convertible Notes
|
|
|
2,086
|
|
|
|
—
|
|
|
|
2,773
|
|
|
|
—
|
|
|
Derivatives mark-to-market adjustment
|
|
|
3,472
|
|
|
|
—
|
|
|
|
1,142
|
|
|
|
—
|
|
|
Due diligence and transactions costs
|
|
|
1,798
|
|
|
|
—
|
|
|
|
1,798
|
|
|
|
—
|
|
|
Write-off of deferred financing fees associated with Senior Credit
Facility and 2014 Convertible Notes
|
|
|
—
|
|
|
|
—
|
|
|
|
2,721
|
|
|
|
—
|
|
|
Employment matters (1)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,017
|
|
|
Product liability insurance recovery
|
|
|
(2,432
|
)
|
|
|
—
|
|
|
|
(2,432
|
)
|
|
|
—
|
|
|
Product liability provision
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
13,199
|
|
|
Gain on sale of intellectual property
|
|
|
(15,000
|
)
|
|
|
—
|
|
|
|
(15,000
|
)
|
|
|
—
|
|
|
Deferred financing fees and transaction costs associated with
Convertible Notes Tender Offer
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,099
|
|
|
Income before taxes, as adjusted
|
|
|
2,029
|
|
|
|
11,081
|
|
|
|
24,700
|
|
|
|
51,596
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision (benefit) for income taxes, as reported
|
|
|
$
|
2,591
|
|
|
|
$
|
1,243
|
|
|
|
$
|
3,277
|
|
|
|
$
|
(1,512
|
)
|
|
Non-cash, stock-based compensation
|
|
|
1,078
|
|
|
|
853
|
|
|
|
3,767
|
|
|
|
2,946
|
|
|
U.S. governmental inquiries/DPA related
|
|
|
85
|
|
|
|
1,754
|
|
|
|
2,380
|
|
|
|
5,125
|
|
|
Restructuring charges
|
|
|
—
|
|
|
|
1,591
|
|
|
|
620
|
|
|
|
6,165
|
|
|
Inventory step-up amortization
|
|
|
1
|
|
|
|
12
|
|
|
|
57
|
|
|
|
12
|
|
|
Distributor conversion and non-competes
|
|
|
661
|
|
|
|
—
|
|
|
|
1,456
|
|
|
|
—
|
|
|
Loss on interest rate swap termination
|
|
|
—
|
|
|
|
—
|
|
|
|
691
|
|
|
|
—
|
|
|
Non-cash interest expense on 2017 Convertible Notes
|
|
|
727
|
|
|
|
—
|
|
|
|
996
|
|
|
|
—
|
|
|
Derivatives mark-to-market adjustment
|
|
|
1,310
|
|
|
|
—
|
|
|
|
420
|
|
|
|
—
|
|
|
Write-off of deferred financing fees associated with Senior Credit
Facility and 2014 Convertible Notes
|
|
|
—
|
|
|
|
—
|
|
|
|
1,063
|
|
|
|
—
|
|
|
Employment matters (1)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
720
|
|
|
Product liability insurance recovery
|
|
|
(853
|
)
|
|
|
—
|
|
|
|
(853
|
)
|
|
|
—
|
|
|
Product liability provision
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,740
|
|
|
Gain on sale of intellectual property
|
|
|
(5,387
|
)
|
|
|
—
|
|
|
|
(5,387
|
)
|
|
|
—
|
|
|
Deferred financing fees and transaction costs associated with
Convertible Notes Tender Offer
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,599
|
|
|
IRS audit liability
|
|
|
—
|
|
|
|
(1,041
|
)
|
|
|
—
|
|
|
|
(1,041
|
)
|
|
Provision for income taxes, as adjusted
|
|
|
$
|
213
|
|
|
|
$
|
4,412
|
|
|
|
$
|
8,487
|
|
|
|
$
|
18,754
|
|
|
Effective tax rate, as adjusted
|
|
|
10.5
|
%
|
|
|
39.8
|
%
|
|
|
34.4
|
%
|
|
|
36.3
|
%
|
|
Net income, as adjusted
|
|
|
$
|
1,816
|
|
|
|
$
|
6,669
|
|
|
|
$
|
16,213
|
|
|
|
$
|
32,842
|
|
|
____________________________
(1) Costs associated with settlement of certain
employment matters and the hiring of a new CEO.
|
|
|
|
|
|
Wright Medical Group, Inc.
Reconciliation of As Reported Results to Non-GAAP Financial
Measures
(continued)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
|
|
As Reported
|
|
|
As Adjusted
|
|
|
As Reported
|
|
|
As Adjusted
|
|
Basic net income
|
|
|
$
|
5,352
|
|
|
$
|
1,816
|
|
|
$
|
1,163
|
|
|
$
|
6,669
|
|
Interest expense on convertible notes
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
137
|
|
Diluted net income
|
|
|
$
|
5,352
|
|
|
$
|
1,816
|
|
|
$
|
1,163
|
|
|
$
|
6,806
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic shares
|
|
|
38,959
|
|
|
38,959
|
|
|
38,430
|
|
|
38,430
|
|
Dilutive effect of stock options and restricted shares
|
|
|
383
|
|
|
383
|
|
|
243
|
|
|
243
|
|
Dilutive effect of convertible notes
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
891
|
|
Diluted shares
|
|
|
39,342
|
|
|
39,342
|
|
|
38,673
|
|
|
39,564
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, diluted
|
|
|
$
|
0.14
|
|
|
$
|
0.05
|
|
|
$
|
0.03
|
|
|
$
|
0.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
|
|
As Reported
|
|
|
As Adjusted
|
|
|
As Reported
|
|
|
As Adjusted
|
|
Basic net income (loss)
|
|
|
$
|
5,284
|
|
|
$
|
16,213
|
|
|
$
|
(5,143)
|
|
|
$
|
32,842
|
|
Interest expense on convertible notes
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
1,203
|
|
Diluted net income
|
|
|
$
|
5,284
|
|
|
$
|
16,213
|
|
|
$
|
(5,143)
|
|
|
$
|
34,045
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic shares
|
|
|
38,769
|
|
|
38,769
|
|
|
38,279
|
|
|
38,279
|
|
Dilutive effect of stock options and restricted shares
|
|
|
317
|
|
|
317
|
|
|
N/A
|
|
|
136
|
|
Dilutive effect of convertible notes
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
1,909
|
|
Diluted shares
|
|
|
39,086
|
|
|
39,086
|
|
|
38,279
|
|
|
40,324
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, diluted
|
|
|
$
|
0.14
|
|
|
$
|
0.41
|
|
|
$
|
(0.13)
|
|
|
$
|
0.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wright Medical Group, Inc.
Reconciliation of As Reported Results to Non-GAAP Financial
Measures
(continued)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
Net Income per Diluted Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss), as reported, per diluted share
|
|
|
$
|
0.14
|
|
|
|
$
|
0.03
|
|
|
|
$
|
0.14
|
|
|
|
$
|
(0.13
|
)
|
|
Interest expense on convertible notes
|
|
|
N/A
|
|
|
|
0.00
|
|
|
|
N/A
|
|
|
|
0.03
|
|
|
Effect of convertible notes on diluted shares
|
|
|
N/A
|
|
|
|
(0.00
|
)
|
|
|
N/A
|
|
|
|
0.01
|
|
|
Non-cash, stock-based compensation
|
|
|
0.04
|
|
|
|
0.04
|
|
|
|
0.18
|
|
|
|
0.15
|
|
|
U.S. governmental inquiries/DPA related
|
|
|
0.00
|
|
|
|
0.04
|
|
|
|
0.11
|
|
|
|
0.19
|
|
|
Restructuring charges
|
|
|
—
|
|
|
|
0.03
|
|
|
|
0.02
|
|
|
|
0.27
|
|
|
Inventory step-up amortization
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
Distributor conversion and non-competes
|
|
|
0.03
|
|
|
|
—
|
|
|
|
0.07
|
|
|
|
—
|
|
|
Loss on interest rate swap termination
|
|
|
—
|
|
|
|
—
|
|
|
|
0.03
|
|
|
|
—
|
|
|
Non-cash interest expense on 2017 Convertible Notes
|
|
|
0.03
|
|
|
|
—
|
|
|
|
0.05
|
|
|
|
—
|
|
|
Derivatives mark-to-market adjustment
|
|
|
0.05
|
|
|
|
—
|
|
|
|
0.02
|
|
|
|
—
|
|
|
Due diligence and transactions costs
|
|
|
0.05
|
|
|
|
—
|
|
|
|
0.05
|
|
|
|
—
|
|
|
Write-off of deferred financing fees associated with Senior Credit
Facility and 2014 Convertible Notes
|
|
|
—
|
|
|
|
—
|
|
|
|
0.04
|
|
|
|
—
|
|
|
Employment matters (1)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.03
|
|
|
Product liability insurance recovery
|
|
|
(0.04
|
)
|
|
|
—
|
|
|
|
(0.04
|
)
|
|
|
—
|
|
|
Product liability provision
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.21
|
|
|
Gain on sale of intellectual property
|
|
|
(0.24
|
)
|
|
|
—
|
|
|
|
(0.25
|
)
|
|
|
—
|
|
|
Deferred financing fees and transaction costs associated with
Convertible Notes Tender Offer
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.06
|
|
|
IRS audit liability
|
|
|
—
|
|
|
|
0.03
|
|
|
|
—
|
|
|
|
0.03
|
|
|
Net income, as adjusted, per diluted share (2)
|
|
|
$
|
0.05
|
|
|
|
$
|
0.17
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.84
|
|
|
____________________________
(1) Costs associated with settlement of certain
employment matters and the hiring of a new CEO.
(2) Reconciling items may not add to total net income,
as adjusted, per diluted share due to rounding differences.
|
|
|
|
|
|
|
|
|
Wright Medical Group, Inc.
Reconciliation of Free Cash Flow
(dollars in thousands--unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
|
December 31, 2012
|
|
|
December 31, 2011
|
|
Net cash provided by operating activities
|
|
|
11,070
|
|
|
|
12,655
|
|
|
|
68,822
|
|
|
|
61,441
|
|
|
Capital expenditures
|
|
|
(6,032
|
)
|
|
|
(11,759
|
)
|
|
|
(19,323
|
)
|
|
|
(46,957
|
)
|
|
Free cash flow
|
|
|
5,038
|
|
|
|
896
|
|
|
|
49,499
|
|
|
|
14,484
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wright Medical Group, Inc.
Segment Income Statement
(In thousands, except share data)
(unaudited)
|
|
|
|
|
|
|
Three months ended December 31, 2012
|
|
|
|
|
OrthoRecon
|
|
|
Extremities
|
|
|
Corporate
|
|
|
Other(1)
|
|
|
Total
|
|
Net sales
|
|
|
$
|
65,097
|
|
|
|
$
|
58,380
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
123,477
|
|
|
Cost of sales
|
|
|
26,136
|
|
|
|
13,150
|
|
|
|
—
|
|
|
|
363
|
|
|
|
39,649
|
|
|
Gross profit
|
|
|
38,961
|
|
|
|
45,230
|
|
|
|
—
|
|
|
|
(363
|
)
|
|
|
83,828
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
30,937
|
|
|
|
27,369
|
|
|
|
14,161
|
|
|
|
1,733
|
|
|
|
74,200
|
|
|
Research and development
|
|
|
3,769
|
|
|
|
3,546
|
|
|
|
—
|
|
|
|
141
|
|
|
|
7,456
|
|
|
Amortization of intangible assets
|
|
|
58
|
|
|
|
601
|
|
|
|
—
|
|
|
|
1,290
|
|
|
|
1,949
|
|
|
Gain on sale of intellectual property
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(15,000
|
)
|
|
|
(15,000
|
)
|
|
Restructuring charges
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
Total operating expenses
|
|
|
34,764
|
|
|
|
31,516
|
|
|
|
14,161
|
|
|
|
(11,836
|
)
|
|
|
68,605
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
$
|
4,197
|
|
|
|
$
|
13,714
|
|
|
|
$
|
(14,161
|
)
|
|
|
$
|
11,473
|
|
|
|
$
|
15,223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) as a percent of net sales
|
|
|
6.4
|
%
|
|
|
23.5
|
%
|
|
|
N/A
|
|
|
N/A
|
|
|
12.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, 2012
|
|
|
|
|
OrthoRecon
|
|
|
Extremities
|
|
|
Corporate
|
|
|
Other(1)
|
|
|
Total
|
|
Depreciation expense
|
|
|
$
|
5,522
|
|
|
|
$
|
2,892
|
|
|
|
$
|
679
|
|
|
|
$
|
—
|
|
|
|
$
|
9,093
|
|
|
Amortization expense
|
|
|
58
|
|
|
|
601
|
|
|
|
—
|
|
|
|
1,290
|
|
|
|
1,949
|
|
|
Capital expenditures
|
|
|
1,297
|
|
|
|
1,142
|
|
|
|
3,593
|
|
|
|
—
|
|
|
|
6,032
|
|
|
____________________________
(1) Other consists exclusively of the reconciling items
from Operating Income, as reported, to Operating Income, as
adjusted, as included in the reconciliations above.
|
|
|
|
|
|
Wright Medical Group, Inc.
Segment Income Statement
(continued)
|
|
|
|
|
|
|
Three months ended December 31, 2011
|
|
|
|
|
OrthoRecon
|
|
|
Extremities
|
|
|
Corporate
|
|
|
Other(1)
|
|
|
Total
|
|
Net sales
|
|
|
$
|
74,197
|
|
|
|
$
|
52,675
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
126,872
|
|
|
Cost of sales
|
|
|
26,625
|
|
|
|
13,443
|
|
|
|
—
|
|
|
|
952
|
|
|
|
41,020
|
|
|
Gross profit
|
|
|
47,572
|
|
|
|
39,232
|
|
|
|
—
|
|
|
|
(952
|
)
|
|
|
85,852
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
32,075
|
|
|
|
22,443
|
|
|
|
12,519
|
|
|
|
5,324
|
|
|
|
72,361
|
|
|
Research and development
|
|
|
2,088
|
|
|
|
4,117
|
|
|
|
—
|
|
|
|
126
|
|
|
|
6,331
|
|
|
Amortization of intangible assets
|
|
|
134
|
|
|
|
648
|
|
|
|
—
|
|
|
|
—
|
|
|
|
782
|
|
|
Restructuring charges
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,273
|
|
|
|
2,273
|
|
|
Total operating expenses
|
|
|
34,297
|
|
|
|
27,208
|
|
|
|
12,519
|
|
|
|
7,723
|
|
|
|
81,747
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
$
|
13,275
|
|
|
|
$
|
12,024
|
|
|
|
$
|
(12,519
|
)
|
|
|
$
|
(8,675
|
)
|
|
|
$
|
4,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) as a percent of net sales
|
|
|
17.9
|
%
|
|
|
22.8
|
%
|
|
|
N/A
|
|
|
N/A
|
|
|
3.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, 2011
|
|
|
|
|
OrthoRecon
|
|
|
Extremities
|
|
|
Corporate
|
|
|
Other(1)
|
|
|
Total
|
|
Depreciation expense
|
|
|
$
|
6,468
|
|
|
|
$
|
2,913
|
|
|
|
$
|
1,632
|
|
|
|
$
|
—
|
|
|
|
$
|
11,013
|
|
|
Amortization expense
|
|
|
134
|
|
|
|
648
|
|
|
|
—
|
|
|
|
—
|
|
|
|
782
|
|
|
Capital expenditures
|
|
|
5,023
|
|
|
|
3,101
|
|
|
|
3,635
|
|
|
|
—
|
|
|
|
11,759
|
|
|
____________________________
(1) Other consists exclusively of the reconciling items
from Operating Income, as reported, to Operating Income, as
adjusted, as included in the reconciliations above.
|
|
|
|
|
|
Wright Medical Group, Inc.
Segment Income Statement
(continued)
|
|
|
|
|
|
|
Twelve months ended December 31, 2012
|
|
|
|
|
OrthoRecon
|
|
|
Extremities
|
|
|
Corporate
|
|
|
Other(1)
|
|
|
Total
|
|
Net sales
|
|
|
$
|
269,671
|
|
|
|
$
|
214,105
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
483,776
|
|
|
Cost of sales
|
|
|
101,044
|
|
|
|
47,375
|
|
|
|
—
|
|
|
|
1,994
|
|
|
|
150,413
|
|
|
Gross profit
|
|
|
168,627
|
|
|
|
166,730
|
|
|
|
—
|
|
|
|
(1,994
|
)
|
|
|
333,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
121,945
|
|
|
|
101,303
|
|
|
|
51,129
|
|
|
|
15,884
|
|
|
|
290,261
|
|
|
Research and development
|
|
|
12,821
|
|
|
|
13,537
|
|
|
|
—
|
|
|
|
675
|
|
|
|
27,033
|
|
|
Amortization of intangible assets
|
|
|
334
|
|
|
|
2,409
|
|
|
|
—
|
|
|
|
3,029
|
|
|
|
5,772
|
|
|
Gain on sale of intellectual property
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(15,000
|
)
|
|
|
(15,000
|
)
|
|
Restructuring charges
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,153
|
|
|
|
1,153
|
|
|
Total operating expenses
|
|
|
135,100
|
|
|
|
117,249
|
|
|
|
51,129
|
|
|
|
5,741
|
|
|
|
309,219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
$
|
33,527
|
|
|
|
$
|
49,481
|
|
|
|
$
|
(51,129
|
)
|
|
|
$
|
(7,735
|
)
|
|
|
$
|
24,144
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income as a percent of net sales
|
|
|
12.4
|
%
|
|
|
23.1
|
%
|
|
|
N/A
|
|
|
N/A
|
|
|
5.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended December 31, 2012
|
|
|
|
|
OrthoRecon
|
|
|
Extremities
|
|
|
Corporate
|
|
|
Other(1)
|
|
|
Total
|
|
Depreciation expense
|
|
|
$
|
23,928
|
|
|
|
$
|
11,386
|
|
|
|
$
|
2,961
|
|
|
|
$
|
—
|
|
|
|
$
|
38,275
|
|
|
Amortization expense
|
|
|
334
|
|
|
|
2,409
|
|
|
|
—
|
|
|
|
3,029
|
|
|
|
5,772
|
|
|
Capital expenditures
|
|
|
5,582
|
|
|
|
7,056
|
|
|
|
6,685
|
|
|
|
—
|
|
|
|
19,323
|
|
|
____________________________
(1) Other consists exclusively of the reconciling items
from Operating Income, as reported, to Operating Income, as
adjusted, as included in the reconciliations above.
|
|
|
|
|
|
Wright Medical Group, Inc.
Segment Income Statement
(continued)
|
|
|
|
|
|
|
Twelve months ended December 31, 2011
|
|
|
|
|
OrthoRecon
|
|
|
Extremities
|
|
|
Corporate
|
|
|
Other(1)
|
|
|
Total
|
|
Net sales
|
|
|
$
|
302,194
|
|
|
|
$
|
210,753
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
512,947
|
|
|
Cost of sales
|
|
|
99,467
|
|
|
|
55,896
|
|
|
|
—
|
|
|
|
4,014
|
|
|
|
159,377
|
|
|
Gross profit
|
|
|
202,727
|
|
|
|
154,857
|
|
|
|
—
|
|
|
|
(4,014
|
)
|
|
|
353,570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
127,030
|
|
|
|
90,489
|
|
|
|
49,139
|
|
|
|
34,930
|
|
|
|
301,588
|
|
|
Research and development
|
|
|
14,344
|
|
|
|
14,967
|
|
|
|
—
|
|
|
|
803
|
|
|
|
30,114
|
|
|
Amortization of intangible assets
|
|
|
458
|
|
|
|
2,412
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,870
|
|
|
Restructuring charges
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
14,405
|
|
|
|
14,405
|
|
|
Total operating expenses
|
|
|
141,832
|
|
|
|
107,868
|
|
|
|
49,139
|
|
|
|
50,138
|
|
|
|
348,977
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
$
|
60,895
|
|
|
|
$
|
46,989
|
|
|
|
$
|
(49,139
|
)
|
|
|
$
|
(54,152
|
)
|
|
|
$
|
4,593
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income as a percent of net sales
|
|
|
20.2
|
%
|
|
|
22.3
|
%
|
|
|
N/A
|
|
|
N/A
|
|
|
0.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended December 31, 2011
|
|
|
|
|
OrthoRecon
|
|
|
Extremities
|
|
|
Corporate
|
|
|
Other(1)
|
|
|
Total
|
|
Depreciation expense
|
|
|
$
|
26,070
|
|
|
|
$
|
10,876
|
|
|
|
$
|
3,281
|
|
|
|
$
|
—
|
|
|
|
$
|
40,227
|
|
|
Amortization expense
|
|
|
458
|
|
|
|
2,412
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,870
|
|
|
Capital expenditures
|
|
|
19,031
|
|
|
|
12,926
|
|
|
|
15,000
|
|
|
|
—
|
|
|
|
46,957
|
|
|
____________________________
(1) Other consists exclusively of the reconciling items
from Operating Income, as reported, to Operating Income, as
adjusted, as included in the reconciliations above.
|
|
|
|
|
|
Wright Medical Group, Inc.
Condensed Consolidated Balance Sheets
(dollars in thousands--unaudited)
|
|
|
|
|
|
|
December 31, 2012
|
|
December 31, 2011
|
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
320,360
|
|
$
|
153,642
|
|
Marketable securities
|
|
|
12,646
|
|
13,597
|
|
Accounts receivable, net
|
|
|
98,636
|
|
98,995
|
|
Inventories
|
|
|
144,250
|
|
164,600
|
|
Prepaid expenses and other current assets
|
|
|
76,253
|
|
69,699
|
|
Total current assets
|
|
|
652,145
|
|
500,533
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
138,242
|
|
160,284
|
|
Goodwill and intangible assets, net
|
|
|
79,360
|
|
75,651
|
|
Marketable securities
|
|
|
—
|
|
4,502
|
|
Other assets
|
|
|
83,706
|
|
13,610
|
|
Total assets
|
|
|
$
|
953,453
|
|
$
|
754,580
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
10,342
|
|
$
|
11,651
|
|
Accrued expenses and other current liabilities
|
|
|
65,304
|
|
55,831
|
|
Current portion of long-term obligations
|
|
|
786
|
|
8,508
|
|
Total current liabilities
|
|
|
76,432
|
|
75,990
|
|
Long-term obligations
|
|
|
258,504
|
|
166,792
|
|
Other liabilities
|
|
|
95,076
|
|
43,334
|
|
Total liabilities
|
|
|
430,012
|
|
286,116
|
|
|
|
|
|
|
|
|
Stockholders’ equity
|
|
|
523,441
|
|
468,464
|
|
Total liabilities and stockholders’ equity
|
|
|
$
|
953,453
|
|
$
|
754,580
|
|
|
|
|
|
|
|
|
|

Source: Wright Medical Group, Inc.
Wright Medical Group, Inc. Julie D. Tracy, 901-290-5817 Sr.
Vice President, Chief Communications Officer julie.tracy@wmt.com
|
|