Integra LifeSciences Reports Fourth Quarter and Full-Year 2011 Financial Results
Results in Line With Preliminary Announcement
Provides 2012 Guidance
PLAINSBORO, N.J., Feb. 23, 2012 (GLOBE NEWSWIRE) -- Integra LifeSciences Holdings Corporation (Nasdaq:IART) today reported its financial results for the fourth quarter and full year ending December 31, 2011. Total revenues for the fourth quarter were $203.5 million, reflecting an increase of $9.4 million, or 5%, over the fourth quarter of 2010. Total revenues in the full year of 2011 were $780.1 million, reflecting an increase of $48 million, or 7%, over the full year of 2010. Excluding the impact of currency exchange rates, revenues increased 5% over the fourth quarter of 2010 and 5% over the full year 2010. We present revenues by product category in a table at the end of this press release.
The Company reported GAAP net income of $4.6 million, or $0.16 per diluted share, for the fourth quarter of 2011, compared to GAAP net income of $18.8 million, or $0.63 per diluted share, for the fourth quarter of 2010. The Company reported GAAP net income of $28.0 million, or $0.95 per diluted share, for the full year 2011, compared to GAAP net income of $65.7 million, or $2.17 per diluted share in 2010.
Adjusted net income for the fourth quarter of 2011, computed with the adjustments to GAAP reporting set forth in the attached reconciliation, was $20.6 million, or $0.72 per diluted share, compared to $24.0 million, or $0.80 per diluted share, in the fourth quarter of 2010. Adjusted net income for the full year 2011, computed with the adjustments to GAAP reporting set forth in the attached reconciliation, was $82.2 million, or $2.79 per diluted share, compared to $89.9 million, or $2.97 per diluted share in 2010.
Integra generated $34.7 million in cash flows from operations and used $13 million of cash on capital expenditures in the fourth quarter of 2011. For the full year ended December 31, 2011, Integra's cash flows from operations totaled $104.3 million. The Company used $38.4 million of cash on capital expenditures during the year.
Adjusted EBITDA for the fourth quarter of 2011, computed with the adjustments to GAAP reporting set forth in the attached reconciliation, was $38.8 million, a decrease of 7% compared to the same period last year. Adjusted EBITDA for the full year 2011, computed with the adjustments to GAAP reporting set forth in the attached reconciliation, was $154.7 million, an increase of 2% compared to the full year 2010.
Adjusted EBITDA excluding stock-based compensation for the fourth quarter of 2011, computed with the adjustments to GAAP reporting set forth in the attached reconciliation, was $41.8 million, a decrease of 9% compared to the same period last year. Adjusted EBITDA excluding stock-based compensation for the full year 2011, computed with the adjustments to GAAP reporting set forth in the attached reconciliation, was $168.2 million, an increase of 1% compared to the same period last year.
Outlook for 2012
The Company anticipates revenues for the full year 2012 between $820 million and $835 million, at current exchange rates. This represents an increase of 5% to 7% over 2011 revenue, or an increase of 6% to 8% excluding the effect of foreign exchange rates. The Company expects revenues in the first quarter of 2012 to be between $190 million and $196 million.
The Company is guiding to GAAP earnings per diluted share for the full year of 2012 between $1.58 and $1.71 and to adjusted earnings per diluted share of between $2.93 and $3.06. This represents an increase of 5% to 10% over 2011 adjusted earnings per diluted share. The Company expects adjusted earnings per diluted share during the first quarter of 2012 to decrease roughly 10 percent, and GAAP earnings per diluted share to decrease more.
In accordance with our usual practice, expectations for financial performance do not include the impact of acquisitions or other strategic corporate transactions that have not yet closed.
"Our 2012 guidance is in the range of our preliminary expectations we set forth in early January," said Peter Arduini, Integra's President and Chief Executive Officer. "Despite the challenges we are facing, we have a good plan and are confident that we can execute on it in 2012."
In the future, the Company may record, or expects to record, certain additional revenues, gains, expenses or charges as described in the Discussion of Adjusted Financial measures below that it will exclude in the calculation of adjusted EBITDA and adjusted earnings per share for historical periods and in providing adjusted earnings per share guidance.
Conference Call
Integra has scheduled a conference call for 8:30 AM ET today to discuss financial results for the fourth quarter and full year 2011 and forward-looking financial guidance. The conference call will be hosted by Integra's senior management team and will be open to all listeners. Additional forward-looking information may be discussed in a question and answer session following the call.
Access to the live call is available by dialing 719-457-2600 and using the passcode 5464058. The call can also be accessed through a webcast via a link provided on the Investor Relations homepage of Integra's website at www.integralife.com. Access to the replay is available through March 8, 2012 by dialing 719-457-0820 and using the passcode 5464058. The webcast will also be archived on the website.
Integra LifeSciences, a world leader in medical devices, is dedicated to limiting uncertainty for surgeons, so they can concentrate on providing the best patient care. Integra offers innovative solutions in orthopedics, neurosurgery, spine, reconstructive and general surgery. For more information, please visit www.integralife.com.
This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks, uncertainties and reflect the Company's judgment as of the date of this release. Forward-looking statements include, but are not limited to, statements concerning future financial performance, including projections for revenues, GAAP and adjusted net income, GAAP and adjusted earnings per diluted share, non-GAAP adjustments such as system implementations charges, acquisition-related charges, non-cash amortization of imputed interest for convertible debt, intangible asset amortization, and income tax expense (benefit) related to non-GAAP adjustments. Such forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from predicted or expected results. Such risks and uncertainties include, but are not limited to: the Company's ability to execute its operating plan effectively; global macroeconomic conditions; the effects of inventory reduction initiatives by the Company's instruments distributors; continued weakness in sales outside of the U.S. and in domestic Extremity Reconstruction product lines; ongoing integration efforts relating to recently acquired Ascension Orthopedics product lines; the Company's ability to manage its direct sales channels effectively; the Company's ability to maintain relationships with customers of acquired entities; physicians' willingness to adopt and third-party payors' willingness to provide reimbursement for the Company's recently launched and planned products; the Company's ability to manufacture sufficient quantities of its products to meet its customers' demand; initiatives launched by the Company's competitors; the Company's ability to secure regulatory approval for products in development; the Company's ability to remediate quality systems violations; fluctuations in hospital spending for capital equipment; the Company's ability to comply with and obtain approvals for products of human origin and comply with recently enacted regulations regarding products containing materials derived from animal sources; difficulties in controlling expenses, including costs to procure and manufacture our products; the impact of changes in management or staff levels; the Company's ability to integrate acquired businesses; the Company's ability to leverage its existing selling organizations and administrative infrastructure; the Company's ability to increase product sales and gross margins, and control non-product costs; the amount and timing of acquisition and integration related costs; the geographic distribution of where the Company generates its taxable income; the effect of legislation effecting healthcare reform in the United States; fluctuations in foreign currency exchange rates; the amount of our convertible notes and bank borrowings outstanding, and the economic, competitive, governmental, technological and other risk factors and uncertainties identified under the heading "Risk Factors" included in Item 1A of Integra's Annual Report on Form 10-K for the year ended December 31, 2010 and information contained in subsequent filings with the Securities and Exchange Commission. These forward-looking statements are made only as of the date hereof, and the Company undertakes no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise.
Discussion of Adjusted Financial Measures
In addition to our GAAP results, we provide adjusted revenues, adjusted earnings before interest, taxes, depreciation and amortization (EBITDA), adjusted EBITDA excluding stock-based compensation, adjusted net income and adjusted earnings per diluted share. Adjusted revenues consist of growth in total revenues excluding the effects of currency exchange rates on the current period's revenues. The various measures of adjusted EBITDA consist of GAAP net income, excluding: (i) depreciation and amortization, (ii) other income (expense), net, (iii) interest income and expense, (iv) income taxes, (v) those operating expenses also excluded from adjusted net income and, as appropriate (vi) stock-based compensation expense. The measure of adjusted net income consists of GAAP net income, excluding: (i) acquisition-related charges; (ii) certain employee termination and related charges; (iii) intangible asset impairment charges; (iv) charges associated with discontinued product lines; (v) systems implementation charges; (vi) facility consolidation, acquisition integration, manufacturing and distribution transfer charges; (vii) charges related to restructuring our European entities; (viii) charges related to the accelerated vesting of stock-based compensation and the minimum annual stock-based compensation award for our former Chief Executive Officer; (ix) charges related to extending our former Chief Executive Officer's employment contract; (x) expenses related to the refinancing of our senior credit facility; (xi) expenses related to our Chief Executive Officer joining the Company; (xii) expenses associated with remediation and related unplanned idle time and underutilization at our Plainsboro, New Jersey manufacturing facility; (xiii) non-cash amortization of imputed interest for convertible debt; (xiv) intangible asset amortization expense; and (xv) estimated impact to income taxes related to above adjustments and certain infrequently occurring items. The adjusted earnings per diluted share measure is calculated by dividing adjusted net income attributable to diluted shares by diluted weighted average shares outstanding. Reconciliations of GAAP revenues to adjusted revenues for the quarter and year ended December 31, 2011 and GAAP net income to adjusted EBITDA, adjusted EBITDA excluding stock-based compensation and adjusted net income, and GAAP earnings per diluted share to adjusted earnings per diluted share for the quarters and years ended December 31, 2011 and 2010 appear in the financial tables in this release.
Integra believes that the presentation of adjusted revenues and the various adjusted EBITDA, adjusted net income, and adjusted earnings per diluted share measures provides important supplemental information to management and investors regarding financial and business trends relating to the Company's financial condition and results of operations. For further information regarding why Integra believes that these non-GAAP financial measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, please refer to the Company's Current Report on Form 8-K regarding this earnings press release filed today with the Securities and Exchange Commission. This Current Report on Form 8-K is available on the SEC's website at www.sec.govor on our website at www.integralife.com.
| INTEGRA LIFESCIENCES HOLDINGS CORPORATION | ||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||
| (UNAUDITED) | ||||
| (In thousands, except per share amounts) | ||||
|
Three Months Ended December 31, |
Twelve Months Ended December 31, | |||
| 2011 | 2010 | 2011 | 2010 | |
|
Total revenues | $203,523 | $194,134 | $780,078 | $732,068 |
| Costs and expenses: | ||||
| Cost of product revenues | 82,740 | 71,306 | 299,150 | 268,188 |
| Research and development | 13,402 | 13,331 | 51,451 | 48,114 |
| Selling, general and administrative | 94,808 | 82,590 | 358,132 | 305,055 |
| Intangible asset amortization | 4,824 | 2,744 | 16,433 | 12,017 |
| Total costs and expenses | 195,774 | 169,971 | 725,166 | 633,374 |
| Operating income | 7,749 | 24,163 | 54,912 | 98,694 |
| Interest income | 111 | 53 | 465 | 225 |
| Interest expense | (7,862) | (5,125) | (27,640) | (18,356) |
| Other income (expense), net | 378 | 349 | 757 | 1,551 |
| Income before income taxes | 376 | 19,440 | 28,494 | 82,114 |
| Income tax expense (benefit) | (4,184) | 633 | 505 | 16,445 |
| Net income | $4,560 | $18,807 | $27,989 | $65,669 |
| Diluted net income per share | $ 0.16 | $ 0.63 | $ 0.95 | $ 2.17 |
| Weighted average common shares outstanding for diluted net income per share | 28,434 | 29,935 | 29,495 | 30,149 |
Listed below are the items included in GAAP revenues and GAAP net income that management excludes in computing the adjusted financial measures referred to in the text of this press release and further described under Discussion of Adjusted Financial Measures.
Growth in total revenues excluding the effects of currency exchange rates
(In thousands)
|
Three Months Ended December 31, |
Twelve Months Ended December 31, | |||||
| 2011 | 2010 | Change | 2011 | 2010 | Change | |
| Orthopedics | $ 89,534 | $ 74,074 | 21% | $ 328,782 | $ 290,050 | 13% |
| Neurosurgery | $ 72,455 | $ 74,150 | -2% | $ 285,341 | $ 275,046 | 4% |
| Instruments | $ 41,534 | $ 45,910 | -10% | $ 165,955 | $ 166,972 | -1% |
| Total revenues | $203,523 | $194,134 | 5% | $780,078 | $732,068 | 7% |
| Impact of changes in currency exchange rates | $ 11 | -- | ($ 7,857) | -- | ||
| Growth in total revenues excluding the effects of currency exchange rates | $203,534 | $194,134 | 5% | $772,221 | $732,068 | 5% |
Items included in GAAP net income and location where each item is recorded
(In thousands)
| Three Months Ended December 31, 2011 | |||||||
| Item | Total Amount | COPR(a) | R&D(b) | SG&A(c) | Amort.(d) | Interest Exp(Inc)(e) | Tax(f) |
| Acquisition-related charges | $1,026 | $1,373 | $-- | $ (347) | $-- | $-- | $-- |
| Charges associated with discontinued product lines | 262 | 262 | -- | -- | -- | -- | -- |
| Certain employee termination and related charges | 1,859 | -- | 369 | 1,490 | -- | -- | -- |
| Systems implementation charges | 5,236 | -- | -- | 5,236 | -- | -- | -- |
| Facility consolidation, acquisition integration, manufacturing and distribution transfer charges | 829 | 829 | -- | -- | -- | -- | -- |
| Expenses associated with remediation and related unplanned idle time and underutilization at our Plainsboro, New Jersey manufacturing facility | 4,082 | 4,082 | -- | -- | -- | -- | -- |
| Charges related to the accelerated vesting of stock-based compensation and the minimum annual stock-based compensation award for our former Chief Executive Officer | 4,912 | -- | -- | 4,912 | -- | -- | -- |
| Non-cash amortization of imputed interest for convertible debt | 3,472 | -- | -- | -- | -- | 3,472 | -- |
| Intangible asset amortization expense | 7,003 | 2,179 | -- | -- | 4,824 | -- | -- |
| Estimated impact to income taxes related to above adjustments and certain infrequently occurring items | (12,642) | -- | -- | -- | -- | -- | (12,642) |
| Depreciation expense | 5,866 | ||||||
| Stock-based compensation expense | 2,996 | ||||||
| a) COPR — Cost of product revenues | |||||||
| b) R&D — Research and development | |||||||
| c) SG&A — Selling, general and administrative | |||||||
| d) Amort. — Intangible asset amortization | |||||||
| e) Interest Exp(Inc) — Interest income (expense), net | |||||||
| f) Tax — Income tax expense | |||||||
| Three Months Ended December 31, 2010 | |||||||
| Item | Total Amount | COPR | R&D | SG&A | Amort. | Interest Exp(Inc) | Tax |
| Acquisition-related charges | $425 | $364 | $-- | $61 | $-- | $-- | $-- |
| Certain employee termination and related charges | 339 | 205 | -- | 134 | -- | -- | -- |
| Charges associated with discontinued product lines | 432 | 317 | -- | 115 | -- | -- | -- |
| Systems implementation charges | 1,673 | -- | -- | 1,673 | -- | -- | -- |
| Facility consolidation, acquisition integration, manufacturing and distribution transfer charges | 872 | 202 | -- | 670 | -- | -- | -- |
| Charges related to restructuring European entities | 934 | -- | -- | 934 | -- | -- | -- |
| Expenses related to our Chief Executive Officer joining the Company | 2,188 | -- | -- | 2,188 | -- | -- | -- |
| Non-cash amortization of imputed interest for convertible debt | 1,606 | -- | -- | -- | -- | 1,606 | -- |
| Intangible asset amortization expense | 4,200 | 1,456 | -- | -- | 2,744 | -- | -- |
| Estimated impact on income taxes related to above adjustments and certain infrequently occurring items | (7,483) | -- | -- | -- | -- | -- | (7,483) |
| Depreciation expense | 6,304 | ||||||
| Stock-based compensation | 4,256 | ||||||
| Twelve Months Ended December 31, 2011 | |||||||
| Item | Total Amount | COPR | R&D | SG&A | Amort. | Interest Exp(Inc) | Tax |
| Acquisition-related charges | $5,253 | $3,254 | $300 | $1,699 | $-- | $-- | $-- |
| Certain employee termination and related charges | 2,705 | 34 | 369 | 2,302 | -- | -- | -- |
| Intangible asset impairment charges | 2,648 | 1,597 | -- | -- | 1,051 | -- | -- |
| Charges associated with discontinued product lines | 3,926 | 2,038 | -- | 1,888 | -- | -- | -- |
| Systems implementation charges | 17,068 | -- | -- | 17,068 | -- | -- | -- |
| Facility consolidation, acquisition integration, manufacturing and distribution transfer charges | 2,956 | 2,262 | -- | 694 | -- | -- | -- |
| Expenses associated with remediation and related unplanned idle time and underutilization at our Plainsboro, New Jersey manufacturing facility | 5,830 | 5,830 | -- | -- | -- | -- | -- |
| Charges related to restructuring European entities | 378 | -- | -- | 378 | -- | -- | -- |
| Charges related to extending our former Chief Executive Officer's employment contract | 8,379 | -- | -- | 8,379 | -- | -- | -- |
| Expenses related to our Chief Executive Officer joining the Company | 100 | -- | -- | 100 | -- | -- | -- |
| Charges related to the accelerated vesting of stock-based compensation and the minimum annual stock-based compensation award for our former Chief Executive Officer | 4,912 | -- | -- | 4,912 | -- | -- | -- |
| Expenses related to the refinancing of our senior credit facility | 790 | -- | -- | -- | -- | 790 | -- |
| Non-cash amortization of imputed interest for convertible debt | 10,521 | -- | -- | -- | -- | 10,521 | -- |
| Intangible asset amortization expense | 21,979 | 6,597 | -- | -- | 15,382 | -- | -- |
| Estimated impact to income taxes related to above adjustments and certain infrequently occurring items | (33,243) | -- | -- | -- | -- | -- | (33,243) |
| Depreciation expense | 23,657 | ||||||
| Stock-based compensation expense | 13,514 | ||||||
| * This amount excludes $2,648 of intangible asset amortization expense included in "Intangible asset amortization charges" above. | |||||||
| Twelve Months Ended December 31, 2010 | |||||||
| Item | Total Amount | COPR | R&D | SG&A | Amort. | Interest Exp(Inc) | Tax |
| Acquisition-related charges | $2,509 | $1,760 | $76 | $673 | $-- | $-- | $-- |
| Certain employee termination and related charges | 1,498 | 555 | -- | 943 | -- | -- | -- |
| Charges associated with discontinued product lines | 506 | 391 | -- | 115 | -- | -- | -- |
| Intangible asset impairment charges | 856 | -- | -- | -- | 856 | -- | -- |
| Systems implementation charges | 3,462 | -- | -- | 3,462 | -- | -- | -- |
| Facility consolidation, acquisition integration, manufacturing and distribution transfer charges | 1,676 | 936 | 26 | 714 | -- | -- | -- |
| Charges related to restructuring European entities | 1,329 | -- | -- | 1,329 | -- | -- | -- |
| Expenses related to our Chief Executive Officer joining the Company | 2,188 | -- | -- | 2,188 | -- | -- | -- |
| Non-cash amortization of imputed interest for convertible debt | 7,125 | -- | -- | -- | -- | 7,125 | -- |
| Intangible asset amortization expense* | 17,019 | 5,856 | -- | -- | 11,161 | -- | -- |
| Estimated impact to income taxes related to above adjustments and certain infrequently occurring items | (13,957) | -- | -- | -- | -- | -- | (13,957) |
| Depreciation expense | 21,298 | ||||||
| Stock-based compensation expense | 15,709 | ||||||
| * This amount excludes $856 of intangible asset amortization expense included in "Intangible asset amortization charges" above. | |||||||
| INTEGRA LIFESCIENCES HOLDINGS CORPORATION | ||||
| RECONCILIATION OF NON-GAAP ADJUSTMENTS — GAAP NET INCOME TO ADJUSTED EBITDA AND ADJUSTED | ||||
| EBITDA EXCLUDING STOCK BASED COMPENSATION | ||||
| (UNAUDITED) | ||||
| (In thousands) | ||||
|
Three Months Ended December 31, |
Twelve Months Ended December 31, | |||
| 2011 | 2010 | 2011 | 2010 | |
| GAAP net income | $4,560 | $18,807 | $27,989 | $65,669 |
| Non-GAAP adjustments: | ||||
| Depreciation and intangible asset amortization expense | 12,869 | 10,504 | 45,636 | 38,317 |
| Other (income) expense, net | (378) | (349) | (757) | (1,551) |
| Interest (income) expense, net | 7,751 | 5,072 | 27,175 | 18,131 |
| Income tax expense (benefit) | (4,184) | 633 | 505 | 16,445 |
| Acquisition-related charges | 1,026 | 425 | 5,253 | 2,509 |
| Certain employee termination and related charges | 1,859 | 339 | 2,705 | 1,498 |
| Intangible asset impairment charges | -- | -- | 2,648 | 856 |
| Charges associated with discontinued or withdrawn product lines | 262 | 432 | 3,926 | 506 |
| Systems implementation charges | 5,236 | 1,673 | 17,068 | 3,462 |
| Facility consolidation, acquisition integration, manufacturing and distribution transfer charges | 829 | 872 | 2,956 | 1,676 |
| Expenses associated with remediation and related unplanned idle time and underutilization at our Plainsboro, New Jersey manufacturing facility | 4,082 | -- | 5,830 | -- |
| Charges related to restructuring European entities | -- | 934 | 378 | 1,329 |
| Charges related to extending our former Chief Executive Officer's employment contract | -- | -- | 8,379 | -- |
| Expenses related to our Chief Executive Officer joining the Company | -- | 2,188 | 100 | 2,188 |
| Charges related to the accelerated vesting of stock-based compensation and the minimum annual stock-based compensation award for our former Chief Executive Officer | 4,912 | -- | 4,912 | -- |
| Total of non-GAAP adjustments | 34,264 | 22,723 | 126,714 | 85,366 |
| Adjusted EBITDA | $38,824 | $41,530 | $154,703 | $151,035 |
| Stock-based compensation expense | 2,996 | 4,256 | 13,514 | 15,709 |
| Adjusted EBITDA excluding stock-based compensation | $41,820 | $45,786 | $168,217 | $166,744 |
| INTEGRA LIFESCIENCES HOLDINGS CORPORATION | ||||
| RECONCILIATION OF NON-GAAP ADJUSTMENTS — GAAP NET INCOME TO MEASURES OF ADJUSTED NET INCOME | ||||
| AND ADJUSTED EARNINGS PER SHARE | ||||
| (UNAUDITED) | ||||
| (In thousands, except per share amounts) | ||||
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||
| 2011 | 2010 | 2011 | 2010 | |
| GAAP net income | $4,560 | $18,807 | $27,989 | $65,669 |
| Non-GAAP adjustments: | ||||
| Acquisition-related charges | 1,026 | 425 | 5,253 | 2,509 |
| Certain employee termination and related charges | 1,859 | 339 | 2,705 | 1,498 |
| Intangible asset impairment charges | -- | -- | 2,648 | 856 |
| Charges associated with discontinued or withdrawn product lines | 262 | 432 | 3,926 | 506 |
| Systems implementation charges | 5,236 | 1,673 | 17,068 | 3,462 |
| Facility consolidation, acquisition integration, manufacturing and distribution transfer charges | 829 | 872 | 2,956 | 1,676 |
| Expenses associated with remediation and related unplanned idle time and underutilization at our Plainsboro, New Jersey manufacturing facility | 4,082 | -- | 5,830 | -- |
| Charges related to restructuring European entities | -- | 934 | 378 | 1,329 |
| Charges related to extending our former Chief Executive Officer's employment contract | -- | -- | 8,379 | -- |
| Expenses related to our Chief Executive Officer joining the Company | -- | 2,188 | 100 | 2,188 |
| Charges related to the accelerated vesting of stock-based compensation and the minimum annual stock-based compensation award for our former Chief Executive Officer | 4,912 | -- | 4,912 | -- |
| Expenses related to the refinancing of our senior credit facility | -- | -- | 790 | -- |
| Non-cash amortization of imputed interest for convertible debt | 3,472 | 1,606 | 10,521 | 7,125 |
| Intangible asset amortization expense | 7,003 | 4,200 | 21,979 | 17,019 |
| Income tax expense related to above adjustments and certain infrequently occurring items | (12,643) | (7,483) | (33,244) | (13,957) |
| Total of non-GAAP adjustments | 16,038 | 5,186 | 54,201 | 24,211 |
| Adjusted net income | $20,598 | $23,993 | $82,190 | $89,880 |
| Adjusted diluted net income per share | $0.72 | $0.80 | $2.79 | $2.97 |
| Weighted average common shares outstanding for diluted net income per share | 28,434 | 29,935 | 29,495 | 30,149 |
| INTEGRA LIFESCIENCES HOLDINGS CORPORATION | ||
| CONDENSED BALANCE SHEET DATA | ||
| (UNAUDITED) | ||
| (In thousands) | ||
|
December 31, 2011 |
December 31, 2010 | |
| Cash and cash equivalents | $100,808 | $128,763 |
| Accounts receivable, net | 118,129 | 106,005 |
| Inventory, net | 171,261 | 146,928 |
| Term loan | -- | 148,126 |
| Bank line of credit | 179,688 | 100,000 |
| Convertible securities | 352,576 | 155,154 |
| Stockholders' equity | 492,638 | 499,963 |
| INTEGRA LIFESCIENCES HOLDINGS CORPORATION | ||
| RECONCILIATION OF NON-GAAP ADJUSTMENTS — GUIDANCE | ||
| (In thousands, except per share amounts) | ||
|
Projected Year Ended December 31, 2012 | ||
| Low | High | |
| GAAP net income | $44,920 | $48,620 |
| Non-GAAP adjustments: | ||
| Acquisition-related charges | 7,380 | 7,380 |
| Certain employee termination and related charges | 860 | 860 |
| Systems implementation charges | 11,910 | 11,910 |
| Facility consolidation, acquisition integration, manufacturing and distribution transfer charges | 4,490 | 4,490 |
| Expenses associated with remediation and related unplanned idle time and underutilization at our Plainsboro, New Jersey manufacturing facility | 1,500 | 1,500 |
| Non-cash amortization of imputed interest for convertible debt | 10,030 | 10,030 |
| Intangible asset amortization expense | 25,380 | 25,380 |
| Income tax expense related to above adjustments and certain infrequently occurring items | (23,270) | (23,270) |
| Total of non-GAAP adjustments | 38,280 | 38,280 |
| Adjusted net income | $83,200 | $86,900 |
| GAAP diluted net income per share | $1.58 | $1.71 |
| Non-GAAP adjustments detailed above (per share) | $1.35 | $1.35 |
| Adjusted diluted net income per share | $2.93 | $3.06 |
| Weighted average common shares outstanding for diluted net income per share | 28,400 | 28,400 |
Items included in GAAP net income guidance and location where each item is expected to be recorded
(In thousands)
| Projected Year Ended December 31, 2012 | ||||||||
| Item | Total Amount | COPR | R&D | SG&A | Amort. | Interest Exp(Inc) | Other Exp(Inc) | Tax |
| Acquisition-related charges | $7,380 | $4,980 | $-- | $2,400 | $-- | $-- | $-- | $-- |
|
Certain employee termination and related charges | 860 | -- | -- | 860 | -- | -- | -- | -- |
|
Systems implementation charges | 11,910 | -- | -- | 11,910 | -- | -- | -- | -- |
|
Facility consolidation, acquisition integration, manufacturing and distribution transfer charges | 4,490 | 3,810 | -- | 680 | -- | -- | -- | -- |
|
Expenses associated with remediation and related unplanned idle time and underutilization at our Plainsboro, New Jersey manufacturing facility | 1,500 | 1,500 | -- | -- | -- | -- | -- | -- |
|
Non-cash amortization of imputed interest for convertible debt | 10,030 | -- | -- | -- | -- | 10,030 | -- | -- |
|
Intangible asset amortization expense | 25,380 | 6,890 | -- | -- | 18,490 | -- | -- | -- |
|
Income tax expense related to above adjustments, quarterly adjustments to income tax expense related to the cumulative impact of changes in estimated tax rates and certain infrequently occurring items that affected the reported tax rate | (23,270) | -- | -- | -- | -- | -- | -- | (23,270) |
CONTACT: Integra LifeSciences Holdings Corporation
John B. Henneman, III
Executive Vice President, Chief Financial Officer
(609) 275-0500
jack.henneman@integralife.com
Investor Relations:
Angela Steinway
(609) 936-2268
angela.steinway@integralife.com