Attached files
file | filename |
---|---|
8-K - FORM 8-K - Wright Medical Group N.V. | d392734d8k.htm |
Exhibit 99.1
FOR IMMEDIATE RELEASE
TORNIER REPORTS SECOND QUARTER 2012 FINANCIAL RESULTS
Shoulder Products Drive Extremities Constant Currency Growth of 8%
Adjusted EBITDA Margin Improves Year Over Year for 4th Consecutive Quarter
AMSTERDAM, The Netherlands, August 7, 2012 Tornier N.V. (NASDAQ: TRNX), a global medical device company focused on providing surgical solutions to orthopaedic extremity specialists, today reported its financial results for the second quarter of 2012 and updated its fiscal 2012 financial outlook.
Sales for the second quarter of 2012 were $66.0 million, compared to second quarter 2011 sales of $65.2 million, representing increases of 1.3% as reported and 6.3% in constant currency. For the first six months of 2012 sales were $140.5 million, compared to sales of $134.6 million in the first half of 2011, an increase of 4.4% as reported and 7.6% in constant currency. Second quarter 2012 sales of Torniers extremity product categories increased 4.7% as reported and 8.0% in constant currency year over year and expanded to 81% of reported global sales, compared to 78% in the second quarter of 2011.
Douglas W. Kohrs, President and Chief Executive Officer of Tornier, commented, Our global extremities performance again was the major growth driver during the quarter, with new product launches making strong contributions to upper extremities and sports medicine sales. As we proceed with our strategies to strengthen our domestic distribution channel and to expand our international markets, we remain confident that the steps we are taking will support a return to double digit extremities constant currency growth in the future.
The Companys second quarter 2012 adjusted EBITDA, as defined in the GAAP to non-GAAP reconciliation provided later in this release, increased 12% to $7.0 million, or 10.5% of sales, compared to $6.2 million, or 9.6% of sales, in the same quarter of the prior year. For the first six months of 2012, adjusted EBITDA increased 11% to $17.1 million, or 12.2% of sales, compared to $15.4 million, or 11.4% of sales, in the same period last year.
Mr. Kohrs continued, Despite top-line headwinds, during the quarter, gross margins expanded to 72.6%, and adjusted EBITDA grew 12% over the prior year period. Our previously announced facility consolidation, combined with our improving gross margins, position us well to continue to deliver significant operating leverage.
Sales and Product Review
Torniers second quarter 2012 constant currency sales growth of 6.3% was led by its extremity product categories which together posted constant currency growth of 8.0% over the second quarter of 2011. Within the extremity products group, second quarter constant currency growth of the upper extremity joints and trauma category was 8.8%, led by the Companys shoulder arthroplasty portfolio. The Aequalis Ascend and the Simpliciti stemless shoulder system
continued to drive market share gains globally. Torniers lower extremity joints and trauma category grew 3.2% in constant currency due to double digit growth from the market-leading Salto® ankle arthroplasty system and the innovative Stabilis ankle fusion system. The sports medicine and biologics product category posted second quarter constant currency sales growth of 8.3%, led by the Companys Insite®FT bone anchor and newly launched Duo Instability System. Sales of the Companys large joint product lines were equivalent to second quarter sales on a constant currency basis a year ago.
On a geographic basis, Torniers international constant currency sales increased 6.2% as compared to the second quarter of 2011 and represented 47% of global sales. Sales in the United States increased 6.3% and represented 53% of global sales.
Outlook
Tornier updated its outlook for 2012, taking into account continued U.S. distribution channel initiatives, European market conditions and anticipated new product launch timing. The Company projects 2012 constant currency sales to be in the range of $277 to $283 million, representing constant currency growth of 6% to 8% over 2011 sales. Based on recent currency exchange rates, 2012 reported sales are projected to be in the range of $267 to $273 million, representing reported growth of 2% to 4.5% over 2011 sales. Sales of the Tornier extremities product categories in 2012 are expected to grow 7% to 10% in constant currency. The Company projects 2012 adjusted EBITDA, as described in the GAAP to non-GAAP reconciliation provided later in this release, to be in the range of $33 to $37 million, or 12.5% to 13.5% of reported sales, representing growth of 15% to 30% over 2011.
For the third quarter of 2012, the Company projects constant currency sales to be in the range of $60 to $62 million, representing constant currency growth of 4% to 8% over third quarter 2011 sales. Based on recent currency exchange rates, third quarter 2012 reported sales are projected in the range of $57 to $59 million, representing reported growth of -1% to 2.5% over third quarter 2011 sales. Third quarter 2012 extremities product category sales are expected to grow 5% to 9% in constant currency. The Company projects adjusted EBITDA for the third quarter of 2012 to be in the range of $4.5 to $6.0 million, or 8% to 10% of reported sales.
The facilities consolidation charges announced in the Companys press release on April 13, 2012 are excluded from projected 2012 adjusted EBITDA. The Company still anticipates that substantially all of the $6.0 to $7.0 million estimated charges will be recorded in 2012 as special charges within operating expenses and, thereby, excluded from adjusted EBITDA as described on the GAAP to non-GAAP reconciliation which will be provided in those quarters.
Earnings Call Information
Tornier will host a conference call today at 4:30 p.m. eastern time to discuss its second quarter 2012 financial results and its updated outlook for 2012. The conference call will be available to interested parties through a live audio webcast available through the Companys website at www.tornier.com. Those without internet access may join the call from within the U.S. by dialing 1-877-673-5355; outside the U.S., dial +1-760-666-3805.
A telephone replay will be available for two weeks following the call by dialing 1-855-859-2056 for domestic participants and +1-404-537-3406 for international participants. When prompted, please enter the replay pin number 10877438. For those who are not available to listen to the live webcast, the call will be archived for one year on Torniers website.
Forward-Looking Statements
Statements contained in this release that relate to future, not past, events are forward-looking statements under the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on current expectations of future events and often can be identified by words such as expect, should, project, anticipate, intend, will, may, believe, could, would, continue, outlook, guidance, future, other words of similar meaning or the use of future dates. Examples of forward-looking statements in this release include Torniers financial guidance for the third quarter of 2012 and for the full year 2012, Torniers intent to return to double digit constant currency growth for its extremities product category and improve operating leverage, anticipated facilities consolidation charges and the timing of such charges. Forward-looking statements by their nature address matters that are, to different degrees, uncertain. Uncertainties and risks may cause Torniers actual results to be materially different than those expressed in or implied by Torniers forward-looking statements. For Tornier, such uncertainties and risks include, among others, Torniers future operating results and financial performance, fluctuations in foreign currency exchange rates, the effect of global economic conditions, the European sovereign debt crisis, and austerity measures, risks associated with our international operations and expansion, the timing of regulatory approvals and introduction of new products, physician acceptance, endorsement, and use of new products; the effect of regulatory actions, changes in and adoption of reimbursement rates, potential product recalls, competitor activities, the effect of changes in our distribution channels and the costs and effects of litigation and changes in tax and other legislation. More detailed information on these and other factors that could affect Torniers actual results are described in Torniers filings with the U.S. Securities and Exchange Commission, including its most recent annual report on Form 10-K and subsequent quarterly reports on Form 10-Q. Tornier undertakes no obligation to update its forward-looking statements.
About Tornier
Tornier is a global medical device company focused on serving extremities specialists who treat orthopaedic conditions of the shoulder, elbow, wrist, hand, ankle and foot. The Companys broad offering of over 90 product lines includes joint replacement, trauma, sports medicine, and biologic products to treat the extremities, as well as joint replacement products for the hip and knee in certain international markets. Since its founding approximately 70 years ago, Torniers Specialists Serving Specialists philosophy has fostered a tradition of innovation, intense focus on surgeon education, and commitment to advancement of orthopaedic technology stemming from its close collaboration with orthopaedic surgeons and thought leaders throughout the world. For more information regarding Tornier, visit www.tornier.com.
Use of Non-GAAP Financial Measures
To supplement Torniers consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP), Tornier uses certain non-GAAP financial measures in this release. Reconciliations of the non-GAAP financial measures used in this release to the most comparable U.S. GAAP measures for the respective periods can be found in tables later in this release immediately following the detail of revenue by geography. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for Torniers financial results prepared in accordance with GAAP.
Contact:
Doug Kohrs
President and Chief Executive Officer
952-426-7606
dkohrs@tornier.com
Tornier N.V.
Consolidated Statements of Operations
(in thousands, except per share data)
Three Months Ended | Six Months Ended | |||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
July 1, 2012 | July 3, 2011 | July 1, 2012 | July 3, 2011 | |||||||||||||
Revenue |
$ | 66,014 | $ | 65,158 | $ | 140,472 | $ | 134,593 | ||||||||
Cost of goods sold |
18,098 | 18,017 | 39,214 | 38,058 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
47,916 | 47,141 | 101,258 | 96,535 | ||||||||||||
Operating expenses |
||||||||||||||||
Selling, general and administrative |
41,795 | 41,234 | 85,633 | 81,958 | ||||||||||||
Research and development |
5,446 | 5,189 | 11,069 | 10,299 | ||||||||||||
Amortization of intangible assets |
2,636 | 2,897 | 5,283 | 5,707 | ||||||||||||
Special charges |
2,910 | 132 | 2,910 | 132 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
52,787 | 49,452 | 104,895 | 98,096 | ||||||||||||
Operating income (loss) |
(4,871 | ) | (2,311 | ) | (3,637 | ) | (1,561 | ) | ||||||||
Other income (expense) |
||||||||||||||||
Interest income |
121 | 142 | 234 | 270 | ||||||||||||
Interest expense |
(462 | ) | (631 | ) | (949 | ) | (3,237 | ) | ||||||||
Foreign currency transaction gain (loss) |
106 | 226 | 131 | 147 | ||||||||||||
Loss on extinguishment of debt |
| | | (29,475 | ) | |||||||||||
Other non-operating income (expense) |
(3 | ) | 35 | (2 | ) | 16 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before income taxes |
(5,109 | ) | (2,539 | ) | (4,223 | ) | (33,840 | ) | ||||||||
Income tax (expense) benefit |
25 | (330 | ) | (1,037 | ) | 7,002 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated net loss |
$ | (5,084 | ) | $ | (2,869 | ) | $ | (5,260 | ) | $ | (26,838 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per share |
||||||||||||||||
Basic and diluted |
$ | (0.13 | ) | $ | (0.07 | ) | $ | (0.13 | ) | $ | (0.72 | ) | ||||
Weighted average ordinary shares outstanding |
||||||||||||||||
Basic and diluted |
39,580 | 39,040 | 39,450 | 37,248 |
Tornier N.V.
Condensed Consolidated Balance Sheets
(in thousands)
July 1, 2012 | January 1, 2012 | |||||||
(unaudited) | ||||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | 61,424 | $ | 54,706 | ||||
Accounts receivable, net |
46,827 | 45,908 | ||||||
Inventories |
79,184 | 79,883 | ||||||
Deferred income taxes and other current assets |
20,159 | 18,375 | ||||||
|
|
|
|
|||||
Total current assets |
207,594 | 198,872 | ||||||
Instruments, net |
49,332 | 49,347 | ||||||
Property, plant and equipment, net |
32,401 | 33,353 | ||||||
Goodwill and intangibles, net |
225,050 | 228,209 | ||||||
Deferred income taxes and other assets |
1,849 | 1,919 | ||||||
|
|
|
|
|||||
Total assets |
$ | 516,226 | $ | 511,700 | ||||
|
|
|
|
|||||
Liabilities and shareholders equity |
||||||||
Current liabilities |
||||||||
Short-term borrowing and current portion of long-term debt |
$ | 21,255 | $ | 18,011 | ||||
Accounts payable |
13,524 | 12,020 | ||||||
Accrued liabilities and deferred income taxes |
36,487 | 35,443 | ||||||
|
|
|
|
|||||
Total current liabilities |
71,266 | 65,474 | ||||||
Other long-term debt |
22,294 | 21,900 | ||||||
Deferred income taxes and other long-term liabilities |
23,302 | 22,866 | ||||||
|
|
|
|
|||||
Total liabilities |
116,862 | 110,240 | ||||||
Shareholders equity |
399,364 | 401,460 | ||||||
Total liabilities and shareholders equity |
$ | 516,226 | $ | 511,700 | ||||
|
|
|
|
Tornier N.V.
Consolidated Statements of Cash Flow
(in thousands)
Three Months Ended | Six Months Ended | |||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
July 1, 2012 | July 3, 2011 | July 1, 2012 | July 3, 2011 | |||||||||||||
Cash flows from operating activities |
||||||||||||||||
Consolidated net loss |
$ | (5,084 | ) | $ | (2,869 | ) | $ | (5,260 | ) | $ | (26,838 | ) | ||||
Adjustments to reconcile consolidated net loss to net cash provided by (used in) operating activities |
||||||||||||||||
Depreciation and amortization |
7,360 | 6,798 | 14,347 | 13,891 | ||||||||||||
Impairment of fixed assets |
949 | | 949 | | ||||||||||||
Non-cash foreign currency (gain) loss |
620 | (30 | ) | 377 | 603 | |||||||||||
Deferred income taxes |
247 | 1,904 | (452 | ) | (6,165 | ) | ||||||||||
Share-based compensation |
1,452 | 1,615 | 3,396 | 2,910 | ||||||||||||
Non-cash interest expense and discount amortization |
| | | 2,040 | ||||||||||||
Inventory obsolescence |
566 | 870 | 2,056 | 2,466 | ||||||||||||
Loss on extinguishment of debt |
| | | 29,475 | ||||||||||||
Other non-cash items affecting earnings |
695 | 231 | 1,251 | 336 | ||||||||||||
Changes in operating assets and liabilities |
||||||||||||||||
Accounts receivable |
4,490 | 2,235 | (284 | ) | (3,657 | ) | ||||||||||
Inventories |
(2,249 | ) | (4,645 | ) | (1,876 | ) | (6,680 | ) | ||||||||
Accounts payable and accruals |
(4,267 | ) | 337 | 418 | 2,011 | |||||||||||
Other current assets and liabilities |
(295 | ) | (199 | ) | (1,175 | ) | 3,295 | |||||||||
Other non-current assets and liabilities |
(7 | ) | (734 | ) | (431 | ) | (1,222 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by (used in) operating activities |
4,477 | 5,513 | 13,316 | 12,465 | ||||||||||||
Cash flows from investing activities |
||||||||||||||||
Acquisition-related cash payments |
(3,739 | ) | (1,154 | ) | (4,089 | ) | (1,635 | ) | ||||||||
Additions of instruments |
(3,849 | ) | (5,582 | ) | (7,771 | ) | (8,456 | ) | ||||||||
Purchases of property, plant and equipment |
(2,548 | ) | (762 | ) | (3,704 | ) | (1,476 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by (used in) investing activities |
(10,136 | ) | (7,498 | ) | (15,564 | ) | (11,567 | ) | ||||||||
Cash flows from financing activities |
||||||||||||||||
Change in short-term debt |
61 | (3,832 | ) | 3,052 | (16,764 | ) | ||||||||||
Repayments of long-term debt |
(1,909 | ) | (1,945 | ) | (3,951 | ) | (4,015 | ) | ||||||||
Proceeds from issuance of long-term debt |
(307 | ) | 3,509 | 5,036 | 3,509 | |||||||||||
Deferred financing costs |
| (215 | ) | | (2,629 | ) | ||||||||||
Repayment of notes payable |
| | | (116,108 | ) | |||||||||||
Issuance of ordinary shares |
3,051 | 51 | 6,171 | 168,308 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by (used in) financing activities |
896 | (2,432 | ) | 10,308 | 32,301 | |||||||||||
Effect of currency exchange rates on cash and cash equivalents |
(2,880 | ) | 36 | (1,342 | ) | 1,696 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Increase (decrease) in cash and cash equivalents |
(7,643 | ) | (4,381 | ) | 6,718 | 34,895 | ||||||||||
Cash and cash equivalents at beginning of period |
69,067 | 64,114 | 54,706 | 24,838 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents at end of period |
$ | 61,424 | $ | 59,733 | $ | 61,424 | $ | 59,733 | ||||||||
|
|
|
|
|
|
|
|
Tornier N.V.
Selected Revenue Information
(in thousands)
Three Months Ended | Six Months Ended | |||||||||||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||||||||||
July 1, 2012 | July 3, 2011 | Percent change |
July 1, 2012 | July 3, 2011 | Percent change |
|||||||||||||||||||
Revenue by product category |
||||||||||||||||||||||||
Upper extremity joints and trauma |
$ | 42,987 | $ | 40,795 | 5.4 | % | $ | 90,005 | $ | 82,950 | 8.5 | % | ||||||||||||
Lower extremity joints and trauma |
6,489 | 6,447 | 0.7 | % | 13,518 | 13,079 | 3.4 | % | ||||||||||||||||
Sports medicine and biologics |
3,745 | 3,583 | 4.5 | % | 7,876 | 7,440 | 5.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total extremities |
53,221 | 50,825 | 4.7 | % | 111,399 | 103,469 | 7.7 | % | ||||||||||||||||
Large joints and other |
12,793 | 14,333 | -10.7 | % | 29,073 | 31,124 | -6.6 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 66,014 | $ | 65,158 | 1.3 | % | $ | 140,472 | $ | 134,593 | 4.4 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenue by geography |
||||||||||||||||||||||||
United States |
$ | 36,569 | $ | 34,395 | 6.3 | % | $ | 76,270 | $ | 71,416 | 6.8 | % | ||||||||||||
International |
29,445 | 30,763 | -4.3 | % | 64,202 | 63,177 | 1.6 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 66,014 | $ | 65,158 | 1.3 | % | $ | 140,472 | $ | 134,593 | 4.4 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Tornier N.V.
Reconciliation of Revenue to Non-GAAP Revenue on a Constant Currency Basis
(in thousands)
Three Months Ended | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
July 1, 2012 | July 3, 2011 | |||||||||||||||||||
Revenue as reported |
Foreign exchange impact as compared to prior period |
Revenue on a constant currency basis |
Revenue as reported |
Percent change on a constant currency basis |
||||||||||||||||
Revenue by product category |
||||||||||||||||||||
Upper extremity joints and trauma |
$ | 42,987 | $ | 1,395 | $ | 44,382 | $ | 40,795 | 8.8 | % | ||||||||||
Lower extremity joints and trauma |
6,489 | 163 | 6,652 | 6,447 | 3.2 | % | ||||||||||||||
Sports medicine and biologics |
3,745 | 137 | 3,882 | 3,583 | 8.3 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total extremities |
53,221 | 1,695 | 54,916 | 50,825 | 8.0 | % | ||||||||||||||
Large joints and other |
12,793 | 1,538 | 14,331 | 14,333 | 0.0 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 66,014 | $ | 3,233 | $ | 69,247 | $ | 65,158 | 6.3 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenue by geography |
||||||||||||||||||||
United States |
$ | 36,569 | $ | | $ | 36,569 | $ | 34,395 | 6.3 | % | ||||||||||
International |
29,445 | 3,233 | 32,678 | 30,763 | 6.2 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 66,014 | $ | 3,233 | $ | 69,247 | $ | 65,158 | 6.3 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
Six Months Ended | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
July 1, 2012 | July 3, 2011 | |||||||||||||||||||
Revenue as reported |
Foreign exchange impact as compared to prior period |
Revenue on a constant currency basis |
Revenue as reported |
Percent change on a constant currency basis |
||||||||||||||||
Revenue by product category |
||||||||||||||||||||
Upper extremity joints and trauma |
$ | 90,005 | $ | 1,797 | $ | 91,802 | $ | 82,950 | 10.7 | % | ||||||||||
Lower extremity joints and trauma |
13,518 | 195 | 13,713 | 13,079 | 4.8 | % | ||||||||||||||
Sports medicine and biologics |
7,876 | 155 | 8,031 | 7,440 | 7.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total extremities |
111,399 | 2,147 | 113,546 | 103,469 | 9.7 | % | ||||||||||||||
Large joints and other |
29,073 | 2,230 | 31,303 | 31,124 | 0.6 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 140,472 | $ | 4,377 | $ | 144,849 | $ | 134,593 | 7.6 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenue by geography |
||||||||||||||||||||
United States |
$ | 76,270 | $ | | $ | 76,270 | $ | 71,416 | 6.8 | % | ||||||||||
International |
64,202 | 4,377 | 68,579 | 63,177 | 8.6 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 140,472 | $ | 4,377 | $ | 144,849 | $ | 134,593 | 7.6 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
Tornier N.V.
Reconciliation of Net Loss to
Non-GAAP Adjusted Earnings Before Interest, Taxes, Depreciation
and Amortization (EBITDA)
(in thousands)
Three Months Ended | Six Months Ended | |||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
July 1, 2012 | July 3, 2011 | July 1, 2012 | July 3, 2011 | |||||||||||||
Revenue, as reported |
$ | 66,014 | $ | 65,158 | $ | 140,472 | $ | 134,593 | ||||||||
Net loss, as reported |
$ | (5,084 | ) | $ | (2,869 | ) | $ | (5,260 | ) | $ | (26,838 | ) | ||||
Interest income |
(121 | ) | (142 | ) | (234 | ) | (270 | ) | ||||||||
Interest expense |
462 | 631 | 949 | 3,237 | ||||||||||||
Income tax expense (benefit) |
(25 | ) | 330 | 1,037 | (7,002 | ) | ||||||||||
Depreciation |
4,724 | 3,901 | 9,064 | 8,184 | ||||||||||||
Amortization |
2,636 | 2,897 | 5,283 | 5,707 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Subtotal Non-GAAP EBITDA (Loss) |
2,592 | 4,748 | 10,839 | (16,982 | ) | |||||||||||
Other non-operating (income) expense |
3 | (35 | ) | 2 | (16 | ) | ||||||||||
Foreign currency transaction (gain) loss |
(106 | ) | (226 | ) | (131 | ) | (147 | ) | ||||||||
Share-based compensation |
1,452 | 1,615 | 3,396 | 2,910 | ||||||||||||
Loss on extinguishment of debt |
| | | 29,475 | ||||||||||||
Inventory step-up from acquisition |
105 | | 105 | | ||||||||||||
Special charges |
2,910 | 132 | 2,910 | 132 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Adjusted EBITDA |
$ | 6,956 | $ | 6,234 | $ | 17,121 | $ | 15,372 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Adjusted EBITDA Margin |
10.5 | % | 9.6 | % | 12.2 | % | 11.4 | % | ||||||||
|
|
|
|
|
|
|
|
Tornier N.V.
Reconciliation of Net Loss to
Non-GAAP Adjusted Earnings Before Interest, Taxes, Depreciation
and Amortization (EBITDA)
(in thousands)
Three-month periods ended: (unaudited) | ||||||||||||||||||||||||||||||||
Fiscal 2010 | Fiscal Year 2011 | Fiscal Year 2012 ` | ||||||||||||||||||||||||||||||
October 3, 2010 |
January 2, 2011 |
April 3, 2011 |
July 3, 2011 |
October 2, 2011 |
January 1, 2012 |
April 1, 2012 |
July 1, 2012 |
|||||||||||||||||||||||||
Revenue, as reported |
$ | 49,707 | $ | 61,265 | $ | 69,435 | $ | 65,158 | $ | 57,556 | $ | 69,042 | $ | 74,458 | $ | 66,014 | ||||||||||||||||
Net loss, as reported |
(12,759 | ) | (8,096 | ) | (23,969 | ) | (2,869 | ) | (1,637 | ) | (1,981 | ) | (176 | ) | (5,084 | ) | ||||||||||||||||
Interest income |
5,282 | (81 | ) | (128 | ) | (142 | ) | (145 | ) | (135 | ) | (113 | ) | (121 | ) | |||||||||||||||||
Interest expense |
(1,531 | ) | 5,616 | 2,606 | 631 | 524 | 565 | 487 | 462 | |||||||||||||||||||||||
Income tax expense (benefit) |
3,989 | 125 | (7,332 | ) | 330 | (2,114 | ) | 692 | 1,062 | (25 | ) | |||||||||||||||||||||
Depreciation |
2,842 | 4,424 | 4,283 | 3,901 | 4,406 | 4,445 | 4,340 | 4,724 | ||||||||||||||||||||||||
Amortization |
2,772 | 2,810 | 2,897 | 2,741 | 2,834 | 2,647 | 2,636 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Subtotal Non-GAAP EBITDA (Loss) |
(2,177 | ) | 4,760 | (21,730 | ) | 4,748 | 3,775 | 6,420 | 8,247 | 2,592 | ||||||||||||||||||||||
Other non-operating (income) expense |
(283 | ) | 301 | 19 | (35 | ) | (993 | ) | (321 | ) | (1 | ) | 3 | |||||||||||||||||||
Foreign currency transaction (gain) loss |
3,728 | (1,304 | ) | 79 | (226 | ) | 228 | (274 | ) | (25 | ) | (106 | ) | |||||||||||||||||||
Share-based compensation |
1,352 | 1,443 | 1,295 | 1,615 | 1,831 | 1,806 | 1,944 | 1,452 | ||||||||||||||||||||||||
Loss on extinguishment of debt |
| | 29,475 | | | | | | ||||||||||||||||||||||||
Inventory step-up from acquisition |
| | | | | | | 105 | ||||||||||||||||||||||||
Special charges |
54 | | | 132 | 56 | 704 | | 2,910 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Non-GAAP Adjusted EBITDA |
$ | 2,674 | $ | 5,200 | $ | 9,138 | $ | 6,234 | $ | 4,897 | $ | 8,335 | $ | 10,165 | $ | 6,956 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Non-GAAP Adjusted EBITDA Margin |
5.4 | % | 8.5 | % | 13.2 | % | 9.6 | % | 8.5 | % | 12.1 | % | 13.7 | % | 10.5 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tornier N.V.
Reconciliation of Net Income (Loss) and Earnings per Share
to Adjusted Net Income (Loss) and Adjusted Earnings per Share
(in thousands)
Three Months Ended | Six Months Ended | |||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
July 1, 2012 | July 3, 2011 | July 1, 2012 | July 3, 2011 | |||||||||||||
Net loss, as reported |
$ | (5,084 | ) | $ | (2,869 | ) | $ | (5,260 | ) | $ | (26,838 | ) | ||||
Loss on extinguishment of debt, net of tax |
| | | 21,990 | ||||||||||||
Inventory step-up from acquisition, net of tax |
85 | | 85 | | ||||||||||||
Special Charges, net of tax |
2,251 | 132 | 2,251 | 132 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Adjusted Net loss |
(2,748 | ) | (2,737 | ) | (2,924 | ) | (4,716 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per share, as reported |
||||||||||||||||
Basic and diluted |
$ | (0.13 | ) | $ | (0.07 | ) | $ | (0.13 | ) | $ | (0.72 | ) | ||||
Loss on extinguishment of debt, net of tax |
| | | 0.59 | ||||||||||||
Inventory step-up from acquisition, net of tax |
0.00 | | 0.00 | | ||||||||||||
Special Charges, net of tax |
0.06 | 0.00 | 0.06 | 0.00 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Adjusted Net loss per share |
||||||||||||||||
Basic and diluted |
$ | (0.07 | ) | $ | (0.07 | ) | $ | (0.07 | ) | $ | (0.13 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average ordinary shares outstanding |
||||||||||||||||
Basic and diluted |
39,580 | 39,040 | 39,450 | 37,248 |
Tornier N.V.
Reconciliation of Net Cash Provided by (Used in) Operating Activities
to Non-GAAP Free Cash Flow
(in thousands)
Three Months Ended | Six Months Ended | |||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
July 1, 2012 | July 3, 2011 | July 1, 2012 | July 3, 2011 | |||||||||||||
Net cash provided by (used in) operating activities, as reported |
$ | 4,477 | $ | 5,513 | $ | 13,316 | $ | 12,465 | ||||||||
Adjusted for: |
||||||||||||||||
Cash paid related to Facilities Consolidation |
963 | | 963 | | ||||||||||||
Additions of instruments, as reported |
(3,849 | ) | (5,582 | ) | (7,771 | ) | (8,456 | ) | ||||||||
Purchases of property, plant and equipment, as reported |
(2,548 | ) | (762 | ) | (3,704 | ) | (1,476 | ) | ||||||||
Purchases of property, plant and equipment related to Facilities Consolidation |
292 | | 292 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Adjusted free cash flow |
$ | (665 | ) | $ | (831 | ) | $ | 3,096 | $ | 2,533 | ||||||
|
|
|
|
|
|
|
|