×

Wright Medical Group N.V. Reports 2015 Fourth Quarter and Full-Year Financial Results and Provides 2016 Guidance 

Fourth Quarter 2015 Net Sales of $177 Million As Reported; $181 Million Pro-Forma

Full-Year 2015 Net Sales of $415 Million As Reported; Pro-Forma Full-Year 2015 Net Sales of $656 Million
Exceeds High-End Of Company’s Previously Provided 2015 Guidance Range

Company Provides Full-Year 2016 Net Sales Guidance of $695 Million to $705 Million

AMSTERDAM, The Netherlands, Feb. 23, 2016 (GLOBE NEWSWIRE) -- Wright Medical Group N.V. (NASDAQ:WMGI) today reported financial results for its fourth quarter and full-year ended December 27, 2015 and provided 2016 guidance. Certain unaudited non-GAAP pro forma financial results for the combined Wright Medical Group N.V. which give effect to the Wright/Tornier merger as if it had occurred on the first day of fiscal 2014 can be found on Wright’s website at ir.wright.com.

As previously announced, Wright Medical Group, Inc. and Tornier N.V. completed their merger on October 1, 2015, and, in accordance with U.S. GAAP, legacy Wright’s historical results of operations replaced legacy Tornier’s historical results of operations for all periods prior to the merger and the results of the two legacy businesses have been consolidated only from that date forward. Since the legacy Tornier business began its fourth quarter on September 28, 2015, its financial results from the operating days between September 28, 2015 and September 30, 2015 are not included in the combined company’s as reported results of operations for the fourth quarter of 2015.

Following the closing of the merger, Wright adopted legacy Tornier’s fiscal calendar, which resulted in four fewer calendar days for the fourth quarter of 2015 than under the legacy Wright fiscal calendar. Additionally, the Wright business conformed its methodology for recognizing revenue to legacy Tornier's methodology.

Net sales totaled $177.0 million during the fourth quarter ended December 27, 2015. Combined company pro forma net sales totaled $181.4 million during the fourth quarter ended December 27, 2015. On a same sales day and constant currency basis and excluding the impact of conforming Wright’s methodology for recognizing revenue, combined pro forma global extremities and biologics revenue grew 14%. The attached financial tables include a reconciliation of U.S. GAAP to these non-GAAP financial measures.

Robert Palmisano, president and chief executive officer, commented, “In our first quarter as a newly merged Wright Medical, we delivered outstanding fourth quarter results that reflect the continued strong underlying growth and positive momentum in our legacy Wright lower extremities and legacy Tornier upper extremities businesses. Our pro forma global extremities and biologics growth of 14% was a two percentage point acceleration from the third quarter of 2015, and combined with earlier than anticipated progress on capturing cost synergies, resulted in pro forma net sales and positive adjusted EBITDA results that significantly exceeded our expectations. We also got off to a strong start on executing our merger integration plans and with the early success we are seeing, we believe we are well positioned to continue our strong business momentum and to deliver on our synergy commitments as we progress through 2016.”

Palmisano continued, “Highlights in the quarter included strong contributions from our new SIMPLICITI shoulder system and the ongoing rollout of the AEQUALIS ASCEND FLEX convertible shoulder system, a positive start to our U.S. commercial activities for AUGMENT Bone Graft, and the ongoing launch of the INFINITY total ankle replacement system, which drove over 40% sales growth in U.S. total ankle replacement for the fourth quarter of 2015 and over 45% growth for the full-year of 2015.”

Palmisano further commented, “Our 2016 guidance assumes mid-teens underlying combined pro forma constant currency growth in extremities and biologics, excluding the impact of anticipated revenue dis-synergies. We also expect growth to accelerate in our biologics business due to the ongoing launch of AUGMENT Bone Graft in the U.S. We will continue to focus on successfully executing our integration plans to realize our full potential and believe that the positive progress we saw in the fourth quarter is setting us up well for continued strong revenue growth and significant margin expansion in 2016 and beyond.”

Net loss from continuing operations for the fourth quarter of 2015 totaled $92.2 million, or $(0.90) per diluted share. Our combined pro forma net loss from continuing operations, as defined in the GAAP to non-GAAP reconciliation provided later in this release, for the fourth quarter of 2015 totaled $89.3 million.

The company’s combined pro forma net loss from continuing operations for the fourth quarter of 2015 included the after-tax effects of $39.2 million of transaction and transition costs, $14.2 million of non-cash share-based compensation charges associated with the closing of the merger, $11.4 million of inventory step-up amortization, a loss of $2.3 million related to mark-to-market adjustments on derivatives, and $6.9 million of non-cash interest expense related to its 2017 convertible notes and 2020 convertible notes.

The company's fourth quarter 2015 combined pro forma net loss from continuing operations, as adjusted for the above items, was $17.5 million. The company's fourth quarter 2015 combined pro forma adjusted EBITDA, as defined in the GAAP to non-GAAP reconciliation provided later in this release, was $10.9 million. The attached financial tables include reconciliations of U.S. GAAP to non-GAAP measures.

Cash and cash equivalents and marketable securities for the combined business totaled $139.8 million as of the end of the fourth quarter of 2015.

Palmisano concluded, “Following our merger, we have leading positions in the highest growth markets in orthopaedics with differentiated technologies and focused sales forces. We have multiple opportunities through a robust new product pipeline to further accelerate our growth, continue to expand our markets and gain market share. With the execution of our integration plans off to a positive and productive start, we are well positioned to continue to accelerate our business momentum and drive market leading growth and profitability.”

Outlook

The company anticipates net sales for full-year 2016 of approximately $695 million to $705 million. This range assumes a negative impact from foreign currency exchange rates as compared to 2015 of approximately 2% and reflects approximately $25 million to $30 million of potential net sales dis-synergies expected to be realized throughout 2016 from the merger with Tornier. The midpoint of this net sales guidance range assumes combined pro forma extremities and biologics constant currency growth of 14%, excluding the impact of revenue dis-synergies.

The company anticipates 2016 adjusted EBITDA from continuing operations, as described in the GAAP to non-GAAP reconciliation provided later in this release, of $20.0 million to $30.0 million. This range reflects approximately $10 million to $15 million of potential cost synergies expected to be realized in 2016 from the merger with Tornier.

The company anticipates adjusted cash earnings per share from continuing operations, including share-based compensation, as described in the GAAP to non-GAAP reconciliation provided later in this release, for full-year 2016 of $(0.65) to $(0.71) per diluted share.

The company estimates approximately 103 million diluted weighted average ordinary shares outstanding for fiscal year 2016.

The company's adjusted EBITDA from continuing operations target is measured by adding back to net income/loss from continuing operations charges for interest, income taxes, depreciation and amortization expenses, non-cash share-based compensation expense, and non-operating income and expense. Additionally, the company’s adjusted EBITDA from continuing operations target excludes possible future acquisitions; other material future business developments; and due diligence, transaction and transition costs associated with acquisitions and divestitures. Further, this adjusted EBITDA from continuing operations target excludes any expenses, earnings or losses related to Wright’s divested OrthoRecon business and Tornier’s divested ankle and silastic toe products.

The company’s adjusted cash earnings per share from continuing operations target is measured by adding back to net income/loss from continuing operations charges for non-cash amortization expenses, net of taxes. Note that due to the company’s relatively low effective tax rate due to the valuation allowance impacting a substantial portion of the company’s income/loss, the company is currently estimating the tax effect on amortization expense at 0%. Additionally, this adjusted cash earnings per share from continuing operations target excludes possible future acquisitions; other material future business developments; non-cash interest expense associated with the 2017 and 2020 convertible notes; due diligence, transaction and transition costs associated with acquisitions and divestitures; mark-to-market adjustments to the CVRs; and non-cash mark-to-market derivative adjustments.

The company's anticipated ranges for net sales, adjusted EBITDA from continuing operations, and adjusted cash earnings per share from continuing operations are forward-looking statements, as are any other statements that anticipate or aspire to future events or performance. 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 “Cautionary Note Regarding Forward-Looking Statements” section of this press release.

Supplemental Financial Information

To view the fourth quarter of 2015 supplemental financial information, visit ir.wright.com. For updated information on Wright Medical Group N.V. revenue reporting changes and preliminary, combined non-GAAP pro forma historical financial information, including fourth quarter of 2015, please refer to the presentation posted on Wright’s website at ir.wright.com in the “Financial Information” section.

Internet Posting of Information

Wright routinely posts information that may be important to investors in the “Investor Relations” section of its website at www.wright.com. The company encourages investors and potential investors to consult the Wright website regularly for important information about Wright.

Conference Call and Webcast

As previously announced, Wright will host a conference call starting at 3:30 p.m. Central Time today. The live dial-in number for the call is 800-237-9752 (U.S.) / 617-847-8706 (Outside U.S.). The participant passcode for the call is “Wright.” A simultaneous webcast of the call will be available via Wright’s corporate website at www.wright.com.

A replay of the conference call by telephone will be available starting at 5:30 p.m. Central Time today and continuing through March 1, 2016. To hear this replay, dial 888-286-8010 (U.S.) or 617-801-6888 (Outside U.S.) and enter the passcode 70431489. 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 “Investor Relations - Presentations/Calendar” section of the company's website located at www.wright.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 Current Report on Form 8-K filed with the SEC today, or otherwise available in the “Investor Relations - Supplemental Financial Information” section of the company's website located at www.wright.com.

The conference call may include forward-looking statements. See the cautionary information about forward-looking statements in the “Forward-Looking Statements Safe Harbor” section of this press release.

About Wright

Wright Medical Group N.V. is a global medical device company focused on Extremities and Biologics. The company is committed to delivering innovative, value-added solutions improving quality of life for patients worldwide and is a recognized leader of surgical solutions for the upper extremities (shoulder, elbow, wrist and hand), lower extremities (foot and ankle) and biologics markets, three of the fastest growing segments in orthopaedics. For more information about Wright, visit www.wright.com.

WRIGHT®, INFINITY®, AUGMENT®, TORNIER®, AEQUALIS®, AEQUALIS ASCEND®, AEQUALIS ASCEND® FLEX™, and SIMPLICITI® are trademarks of Wright Medical Group N.V. or its affiliates, registered as indicated in the United States, and in other countries. All other trademarks and trade names referred to in this release are the property of their respective owners.

Non-GAAP Financial Measures

To supplement the company’s consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP), the company 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 press release. Wright’s non-GAAP financial measures, include combined pro forma net sales; combined pro forma net sales, excluding the impact of foreign currency and revenue recognition conformance; combined pro forma net income, as adjusted; combined pro forma EBITDA, as adjusted; combined pro forma cash earnings, as adjusted; and combined pro forma cash earnings, as adjusted, per diluted share. 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. While pro forma data gives effect to the merger as if it had occurred on the first day of fiscal 2014 and enhances comparability of financial information between periods, pro forma data is not indicative of the results that actually would have been obtained if the merger had occurred as of the beginning of the fiscal year. Wright’s non-GAAP financial measures exclude such items as costs associated with distributor conversions and non-competes, non-cash interest expense related to the company's 2017 convertible notes and 2020 convertible notes, write-off of the pro rata unamortized deferred financing costs and debt discount associated with the 2017 convertible notes, net gains and losses on mark-to-market adjustments on and settlements of derivative assets and liabilities, mark-to-market adjustments on CVRs, transaction and transition costs, 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 financial 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 includes forward-looking statements under the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally can be identified by the use of words such as “anticipate,” “expect,” “could,” “may,” “will,” “believe,” “estimate,” “forecast,” “goal,” “target,” “project,” "continue," "outlook," “guidance,” "future,” other words of similar meaning and the use of future dates. Forward-looking statements in this press release include, but are not limited to, statements about the company’s anticipated financial results for 2016, including net sales, adjusted EBITDA from continuing operations and adjusted cash earnings per share from continuing operations; anticipated sales and cost synergies and dis-synergies, the timing thereof, and level of risk of achievement; the company’s expectations regarding the sales growth of its lower extremities, upper extremities, biologics, and international businesses; the benefits of its recently completed merger with Tornier and integration efforts and progress; and the company’s anticipated growth opportunities, accelerated path to profitability, adjusted EBITDA margin goal and ability to drive long-term growth and profitability and generate long-term value for shareholders. Forward-looking statements by their nature address matters that are, to different degrees, uncertain. Each forward-looking statement contained in this press release is subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statement. Applicable risks and uncertainties include, among others, the failure to integrate the businesses and realize net sales synergies and cost-savings from the recently completed merger with Tornier or delay in realization thereof; operating costs and business disruption as a result of the merger, including adverse effects on employee retention and sales force productivity and on business relationships with third parties; transaction and integration costs; actual or contingent liabilities; the adequacy of the company’s capital resources and need for additional financing; the timing of regulatory approvals and introduction of new products; physician acceptance, endorsement, and use of new products; failure to achieve the anticipated benefits from approval of AUGMENT® Bone Graft; the effect of regulatory actions, changes in and adoption of reimbursement rates; product liability claims and product recalls; pending and threatened litigation; risks associated with international operations and expansion; fluctuations in foreign currency exchange rates; other business effects, including the effects of industry, economic or political conditions outside of the company’s control; reliance on independent distributors and sales agencies; competitor activities; changes in tax and other legislation; and the risks identified under the heading “Risk Factors” in Wright’s Quarterly Report on Form 10-Q for the quarter ended September 27, 2015 filed with the SEC on November 5, 2015 and Annual Report on Form 10-K for the year ended December 27, 2015 to be filed by Wright with the SEC. Investors should not place considerable reliance on the forward-looking statements contained in this press release. You are encouraged to read Wright’s filings with the SEC, available at www.sec.gov, for a discussion of these and other risks and uncertainties. The forward-looking statements in this press release speak only as of the date of this release, and Wright undertakes no obligation to update or revise any of these statements. Wright’s business is subject to substantial risks and uncertainties, including those referenced above. Investors, potential investors, and others should give careful consideration to these risks and uncertainties.

--Tables Follow--




Wright Medical Group N.V.
Condensed Consolidated Statements of Operations
(in thousands, except per share data--unaudited)
Three months ended Fiscal year ended
December 27,
2015
December 31,
2014
December 27,
2015
December 31,
2014
Net sales$176,968 $83,294 $415,461 $298,027
Cost of sales55,443 19,097 119,255 73,223
Gross profit121,525 64,197 296,206 224,804
Operating expenses:
Selling, general and administrative178,596 81,991 429,398 289,620
Research and development15,211 6,360 39,855 24,963
Amortization of intangible assets9,181 2,786 16,922 10,027
Total operating expenses202,988 91,137 486,175 324,610
Operating loss(81,463) (26,940) (189,969) (99,806)
Interest expense, net11,565 4,525 41,358 17,398
Other expense (income), net3,489 74,640 10,884 129,626
Loss from continuing operations before income taxes(96,517) (106,105) (242,211) (246,830)
Provision (benefit) for income taxes(4,362) 863 (3,851) (6,334)
Net loss from continuing operations$(92,155) $(106,968) $(238,360) $(240,496)
Loss from discontinued operations, net of tax(13,621) $(4,262) $(60,341) $(19,187)
Net loss$(105,776) $(111,230) $(298,701) $(259,683)
Net loss from continuing operations per share, basic(1)$(0.90) $(2.05) $(3.68) $(4.69)
Net loss from continuing operations per share, diluted(1)$(0.90) $(2.05) $(3.68) $(4.69)
Net loss per share, basic(1)$(1.03) $(2.13) $(4.61) $(5.06)
Net loss per share, diluted(1)$(1.03) $(2.13) $(4.61) $(5.06)
Weighted-average number of shares outstanding-basic(1)102,659 52,262 64,808 51,293
Weighted-average number of shares outstanding-diluted(1)102,659 52,262 64,808 51,293
(1) The prior quarter and prior year balances were converted to meet post-merger valuations.



Wright Medical Group N.V.
Consolidated Sales Analysis
(dollars in thousands--unaudited)
Three months ended Fiscal year ended
December 27,
2015
December 31,
2014
%
change
December 27,
2015
December 31,
2014
%
change
U.S.
Lower extremities58,819 46,032 27.8% 187,096 148,631 25.9%
Upper extremities47,053 3,891 1,109.3% 58,756 15,311 283.8%
Biologics15,971 12,118 31.8% 50,583 45,494 11.2%
Sports med & other1,830 445 311.2% 3,388 2,641 28.3%
Total extremities & biologics123,673 62,486 97.9% 299,823 212,077 41.4%
Large joint18 N/A 18 N/A
Total U.S.$123,691 $62,486 97.9% $299,841 $212,077 41.4%
International
Lower extremities15,887 11,119 42.9% 51,200 47,001 8.9%
Upper extremities19,066 2,437 682.4% 24,789 11,312 119.1%
Biologics4,582 5,153 (11.1)% 19,652 20,590 (4.6)%
Sports med & other3,625 2,099 72.7% 9,862 7,047 39.9%
Total extremities & biologics43,160 20,808 107.4% 105,503 85,950 22.7%
Large joint10,117 N/A 10,117 N/A
Total International$53,277 $20,808 156.0% $115,620 $85,950 34.5%
Global
Lower extremities74,706 57,151 30.7% 238,296 195,632 21.8%
Upper extremities66,119 6,328 944.9% 83,545 26,623 213.8%
Biologics20,553 17,271 19.0% 70,235 66,084 6.3%
Sports med & other5,455 2,544 114.4% 13,250 9,688 36.8%
Total extremities & biologics166,833 83,294 100.3% 405,326 298,027 36.0%
Large joint10,135 N/A 10,135 N/A
Total sales$176,968 $83,294 112.5% $415,461 $298,027 39.4%




Wright Medical Group N.V.
Reconciliation of Net Sales to Non-GAAP Combined Pro Forma Net Sales
(unaudited)
Three months ended
December 27, 2015
Net Sales
As Reported
Legacy Tornier
stub period
(September 28, 2015
- September 30, 2015)(1)
Non-GAAP
Combined Pro Forma
Net Sales
U.S.
Lower extremities$58,819 $279 $59,098
Upper extremities47,053 1,773 48,826
Biologics15,971 66 16,037
Sports med & other1,830 4 1,834
Total extremities & biologics123,673 2,122 125,795
Large joint18 18
Total U.S.$123,691 $2,122 $125,813
International
Lower extremities$15,887 $152 $16,039
Upper extremities19,066 1,260 20,326
Biologics4,582 13 4,595
Sports med & other3,625 132 3,757
Total extremities & biologics43,160 1,557 44,717
Large joint10,117 753 10,870
Total International$53,277 $2,310 $55,587
Global
Lower extremities$74,706 $431 $75,137
Upper extremities66,119 3,033 69,152
Biologics20,553 79 20,632
Sports med & other5,455 136 5,591
Total extremities & biologics166,833 3,679 170,512
Large joint10,135 753 10,888
Total sales$176,968 $4,432 $181,400
(1) To add revenues from Legacy Tornier's fourth quarter for the period prior to the merger closing date when operations became consolidated.



Wright Medical Group N.V.
Reconciliation of Net Sales to Non-GAAP Combined Pro Forma Net Sales
(unaudited)
Twelve months ended
December 27, 2015
Net Sales
As Reported
Legacy Tornier
N.V. standalone
nine months
ended September
27, 2015 (1)
Legacy Tornier
Net Sales
Divested (2)
Legacy Tornier
stub period
(September 28,
2015 - September
30, 2015) (3)
Non-GAAP
Combined

Pro Forma
Net Sales
U.S.
Lower extremities187,096 29,637 (9,733) 279 207,279
Upper extremities58,756 115,846 1,773 176,375
Biologics50,583 1,290 66 51,939
Sports med & other3,388 5,021 4 8,413
Total extremities & biologics299,823 151,794 (9,733) 2,122 444,006
Large joint18 119 137
Total U.S.$299,841 $151,913 $(9,733) $2,122 $444,143
International
Lower extremities51,200 7,402 152 58,754
Upper extremities24,789 51,293 1,260 77,342
Biologics19,652 357 13 20,022
Sports med & other9,862 5,372 132 15,366
Total extremities & biologics105,503 64,424 1,557 171,484
Large joint10,117 29,921 753 40,791
Total International$115,620 $94,345 $ $2,310 $212,275
Global
Lower extremities238,296 37,039 (9,733) 431 266,033
Upper extremities83,545 167,139 3,033 253,717
Biologics70,235 1,647 79 71,961
Sports med & other13,250 10,393 136 23,779
Total extremities & biologics405,326 216,218 (9,733) 3,679 615,490
Large joint10,135 30,040 753 40,928
Total sales$415,461 $246,258 $(9,733) $4,432 $656,418
(1) Legacy Tornier product line sales have been recast to reflect the reclassification of cement, instruments and freight from the historical Tornier product line "Large Joints and Other" to the product line associated with those revenues that will be utilized for future revenue reporting.
(2) To reduce from Tornier’s historical sales the U.S. sales associated with Tornier’s Salto Talaris and Salto XT ankle replacement products and silastic toe replacement products.
(3) To add revenues from Legacy Tornier's fourth quarter for the period prior to the merger closing date when operations became consolidated.




Wright Medical Group N.V.
Reconciliation of Total Extremities & Biologics Net Sales to
Adjusted Combined Pro Forma Total Extremities & Biologics Net Sales
Average Sales per Day
(unaudited)
Three months ended
December 27, 2015 December 31, 2014
U.S. International Global U.S. International Global
Legacy Wright$72,121 $21,444 $93,565 $62,486 $20,808 $83,294
Legacy Tornier51,552 21,716 73,268 N/A N/A N/A
Net sales, as reported$123,673 $43,160 $166,833 $62,486 $20,808 $83,294
Standalone Tornier N.V. recast (1) 53,607 24,588 78,195
Revenues divested (2) (4,214) (4,214)
Legacy Tornier stub period (September 28, 2015 - September 30, 2015) (3)2,122 1,557 3,679
Legacy Tornier impact of FX (4) 2,951 2,951
Pro forma legacy Tornier, excluding the impact of FX$53,674 $26,224 $79,898 $49,393 $24,588 $73,981
Legacy Wright impact of revenue recognition (5)(2,994) (2,994)
Legacy Wright impact of FX (4) 2,155 2,155
Adjusted legacy Wright, excluding the impact of FX$69,127 $23,599 $92,726 $62,486 $20,808 $83,294
Legacy Tornier selling days61 65 61 65
Legacy Wright selling days58 62 62 66
Adjusted combined pro forma average sales per day, excluding the impact of FX (6)$2,072 $784 $2,856 $1,818 $694 $2,512
Adjusted pro forma average sales per day constant currency growth % (7)14.0% 13.0% 13.7%
_______________________________
(1) Legacy Tornier's product line sales have been recast to reflect the reclassification of cement, instruments and freight from the historical Tornier product line "Large Joints and Other" to the product line associated with those revenues that will be utilized for future revenue reporting.
(2) To reduce from Legacy Tornier’s historical sales the U.S. sales associated with Tornier’s Salto Talaris and Salto XT ankle replacement products and silastic toe replacement products.
(3) To add revenues from Legacy Tornier's fourth quarter for the period prior to Merger closing date when operations became consolidated.
(4) The impact of FX on net sales is calculated by translating current year results at prior year average foreign currency exchange rates.
(5) Legacy Wright recognized approximately $3 million during the fourth quarter of 2015, as result of conforming its methodology for revenue recognition with Legacy Tornier.
(6) Legacy Wright and Legacy Tornier have historically operated on different fiscal periods. In order to calculate Pro Forma sales growth, we have calculated average sales per day ("ASPD") based on the respective legacy company and the associated geographic region, then added the legacy company ASPD together.
[Example: Q4 2015 Pro Forma Legacy Tornier U.S. Sales / Legacy Tornier U.S. Selling Days = $880K. Q4 2015 Adjusted Legacy Wright U.S. Sales / Legacy Wright U.S. Selling Days = $1,191K. Adjusted Pro Forma Combined Average Sales per Day = $2,072K]
(7) Reflects growth of Pro Forma ASPD over comparable period. International Sales and Global Sales growth excludes the impact of FX (see Note 4).



Wright Medical Group N.V.
Reconciliation of Non-GAAP Combined Pro Forma Cash Earnings Per Share to Net Loss from Continuing Operations
(in thousands, except per share data--unaudited)
Three Months
Ended
Twelve Months
Ended
December 27,
2015
December 27,
2015
Net loss from continuing operations, as reported$(92,155) $(238,360)
Standalone Tornier N.V. nine months ended September 27, 2015 (25,253)
Impact of divested products(1) (5,414)
Impact of purchase accounting adjustments(2) (2,919)
Impact of legacy Tornier stub period (September 28, 2015 - September 30, 2015)(3)2,882 2,882
Non-GAAP combined pro forma net loss from continuing operations$(89,273) $(269,064)
Other reconciling items:
Inventory step-up amortization11,377 11,446
Distributor conversions and non-competes 65
Non-cash interest expense on 2017 & 2020 convertible notes6,910 24,767
Write-off of unamortized debt discount and deferred financing fees 25,101
Derivatives mark-to-market adjustments2,257 (9,764)
Due diligence, Transaction and transition costs39,155 82,195
Share-based compensation acceleration14,190 14,190
CVR mark-to-market adjustments(280) (7,630)
Contingent consideration fair value adjustment 155
Standalone Tornier N.V. transaction and transition costs 8,860
Standalone Tornier N.V. instrument use tax refund (2,000)
Tax effect of reconciling items(1,827) (1,854)
Non-GAAP combined pro forma net loss from continuing operations, as adjusted$(17,491) $(123,533)
Add back amortization of intangible assets9,181 16,856
Add back Tornier N.V. amortization nine months ended September 27, 2015 12,057
Non-GAAP combined pro forma cash earnings$(8,310) $(94,620)
Pro forma weighted-average basic shares outstanding102,659 101,959
Non-GAAP combined pro forma cash earnings per share$(0.08) $(0.93)
_______________________________
(1) To reduce from Legacy Tornier’s historical results the net income impact of the U.S. sales associated with Tornier’s Salto Talaris and Salto XT ankle replacement products and silastic toe replacement products.
(2) To reflect the pro forma impact of preliminary purchase accounting adjustments for estimated depreciation, amortization, interest and taxes associated with the preliminary purchase price allocation identified as part of Wright Medical Group N.V.’s Form 8-K/A filed on November 17, 2015.
(3) To add net income from Legacy Tornier's fourth quarter for the period prior to Merger closing date when operations became consolidated.



Wright Medical Group N.V.
Reconciliation of Non-GAAP Combined Pro Forma Adjusted EBITDA to Net Loss from Continuing Operations
(in thousands, except per share data--unaudited)
Three Months
Ended
Twelve Months Ended
December 27,
2015
December 27, 2015
Wright
Medical Group N.V.
Wright
Medical
Group N.V.
(reported)
Standalone
legacy
Tornier N.V.
Pro forma
combined
Net loss from continuing operations$(92,155) $(238,360) $(25,253) $(263,613)
Impact of divested products(1) (5,414) (5,414)
Impact of purchase accounting adjustments(2) (2,919) (2,919)
Impact of legacy Tornier stub period (September 28, 2015 - September 30, 2015)(3) 2,882 2,882 2,882
Non-GAAP combined pro forma net loss from continuing operations$(89,273) $(238,360) $(30,704) $(269,064)
Interest expense, net(4) 11,565 41,358 1,352 42,710
Benefit (provision) from income taxes(4) (4,362) (3,851) 577 (3,274)
Depreciation(4) 12,542 29,508 23,702 53,210
Amortization(4) 9,181 16,922 13,419 30,341
Non-GAAP combined pro forma EBITDA$(60,347) $(154,423) $8,346 $(146,077)
Reconciling items impacting EBITDA:
Non-cash share-based compensation expense 17,259 24,965 6,512 31,477
Other expense, net 3,489 10,884 262 11,146
Inventory step-up amortization 11,377 11,446 11,446
Due diligence, transaction and transition costs 39,155 82,195 8,860 91,055
Instrument use tax refund (2,000) (2,000)
Non-GAAP combined pro forma adjusted EBITDA$10,933 $(24,933) $21,980 $(2,953)
____________________________
(1) To add net income from Legacy Tornier's fourth quarter for the period prior to Merger closing date when operations became consolidated.
(2) To reflect the pro forma impact of preliminary purchase accounting adjustments for estimated depreciation, amortization, interest and taxes associated with the preliminary purchase price allocation identified as part of Wright Medical Group N.V.’s Form 8-K/A filed on November 17, 2015.
(3) To reduce from Legacy Tornier’s historical results the net income impact of the U.S. sales associated with Tornier’s Salto Talaris and Salto XT ankle replacement products and silastic toe replacement products.
(4) Amounts for Standalone Legacy Tornier N.V. include estimated depreciation, amortization, interest and taxes associated with the preliminary purchase price allocation (see Note 2).


Wright Medical Group N.V.
Condensed Consolidated Balance Sheets
(dollars in thousands--unaudited)
December 27,
2015
December 31,
2014
Assets
Current assets:
Cash and cash equivalents$139,804 $227,326
Marketable securities 2,575
Accounts receivable, net131,050 57,190
Inventories229,109 88,412
Prepaid expenses and other current assets(1)59,921 61,516
Total current assets(1)559,884 437,019
Property, plant and equipment, net240,769 104,235
Goodwill and intangible assets, net1,133,087 259,991
Other assets(1)155,935 88,828
Total assets(1)$2,089,675 $890,073
Liabilities and shareholders' equity
Current liabilities:
Accounts payable$30,904 $16,729
Accrued expenses and other current liabilities(1)173,863 169,614
Current portion of long-term obligations2,171 718
Total current liabilities(1)206,938 187,061
Long-term obligations577,382 280,612
Other liabilities(1)250,329 143,597
Total liabilities(1)1,034,649 611,270
Shareholders' equity1,055,026 278,803
Total liabilities and shareholders' equity(1)$2,089,675 $890,073
__________________________
(1) The prior year deferred tax balances were reclassified to account for early adoption of ASU 2015-17.




Investors & Media: Wright Medical Group N.V. Julie D. Tracy Chief Communications Officer (901) 290-5817 (office) julie.tracy@wright.com

Source:Wright Medical Group N.V.