UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
Current Report
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): 2/27/2012
LeMaitre Vascular, Inc.
(Exact name of registrant as specified in its charter)
Commission File Number: 001-33092
| Delaware | 04-2825458 | |
| (State or other jurisdiction of incorporation) |
(IRS Employer Identification No.) |
63 Second Avenue
Burlington, MA 01803
(Address of principal executive offices, including zip code)
781-221-2266
(Registrant’s telephone number, including area code)
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Information to be included in the report
Item 2.02. Results of Operations and Financial Condition
On February 27, 2012, LeMaitre Vascular, Inc. issued a press release regarding its financial and operational results for the fourth quarter and fiscal year ended December 31, 2011. A copy of the press release is furnished as Exhibit 99.1 to this report.
The information in this report, including the Exhibit attached hereto, is intended to be furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits
The following exhibit is furnished as part of this report, where indicated:
(d) Exhibits.
| Exhibit No. |
Description | |
| 99.1 | Press release issued by LeMaitre Vascular, Inc. on February 27, 2012, announcing its financial and operational results for the fourth quarter and fiscal year ended December 31, 2011, furnished herewith. | |
Signature(s)
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| LeMaitre Vascular, Inc. | ||||
| Date: February 27, 2012 |
By: | Joseph P. Pellegrino, Jr. | ||
| /s/ JOSEPH P. PELLEGRINO, JR. | ||||
| Joseph P. Pellegrino, Jr. Chief Financial Officer | ||||
Exhibit Index
| Exhibit No. |
Description | |
| EX-99.1 | Press Release | |
Exhibit 99.1
For information contact:
J.J. Pellegrino
Chief Financial Officer
LeMaitre Vascular Inc.
781- 425-1691
jpellegrino@lemaitre.com
LeMaitre Vascular Q4 2011 Sales $13.4mm (+5% organic), Op. Income $0.8mm
BURLINGTON, MA, February 27, 2012 — LeMaitre Vascular, Inc. (NASDAQ: LMAT), a provider of peripheral vascular devices and implants, today reported Q4 2011 and full-year 2011 financial results. The Company posted sales of $13.4mm and operating income of $0.8mm in Q4 2011, and full-year 2011 sales of $57.7mm and operating income of $3.7mm in the full-year 2011. The Company also increased its cash dividend to $0.025 per share and provided Q1 2012 and full-year 2012 updated guidance.
Q4 2011 sales increased 5% organically vs. Q4 2010. Sales in the Americas grew 4% organically, while International increased 7%. Q4 2011 reported sales declined 7% due to the Company’s mid-2011 stent graft exit. Full-year 2011 sales increased 3% on a reported and organic basis, hampered by the stent graft exit.
Gross margin of 71.0% in Q4 2011, versus 71.7% in the prior year period. For the full-year 2011 the Company reported a gross margin of 69.7% vs. 74.4% in 2010. Gross margin declines in both periods were largely due to manufacturing inefficiencies, including the AlboGraft factory transition. Sequentially, gross margin improved 2.4% from Q2 2011 to Q4 2011, largely due to the Company’s recent stent graft exit.
Q4 2011 operating income was $0.8mm, vs. an operating loss of $1.3mm in Q4 2010. Excluding special items in both periods, operating income was $0.9mm in Q4 2011 and Q4 2010, as the absence of stent graft sales in Q4 2011 was offset by lower operating expenses. Full-year 2011 operating income was $3.7mm vs. $4.0mm in 2010.
Net income in Q4 2011 was $0.3mm or $0.02 per diluted share, vs. $2.0mm or $0.12 per diluted share in Q4 2010. Full-year 2011 net income was $2.1mm or $0.13 per diluted share, vs. $6.0mm or $0.37 per diluted share in 2010. Both comparisons reflect a one-time non-cash tax benefit in Q4 2010 of $3.2mm.
George W. LeMaitre, Chairman and CEO said, “International sales were up 7% organically in Q4, reflecting a more focused vascular sales offering, the absence of a stent-graft drag, and direct sales in Spain and Denmark. Looking ahead, our significantly-expanded worldwide sales force and our two recently-launched products, the Over-the-Wire LeMaitre Valvulotome and The UnBalloon, should bolster sales growth. In 2012 these two products are selling at an annualized run-rate of about $500,000. Also, the two 2011 factory closures should enable gross margin expansion going forward.”
The Company ended Q4 2011 with 78 sales representatives, up from 67 at the end of Q4 2010.
Q4 2011 operating expenses were $8.7mm, a 25% decrease from $11.6mm in Q4 2010. Excluding special items in both periods, operating expenses in Q4 2011 were $8.6mm, a 9% decrease from Q4 2010. The improvement was driven by reduced selling expenses and the absence of stent graft clinical trials. Full-year operating expenses were $36.5mm in 2011, a 3% decrease from 2010. Excluding special items in both periods, 2011 operating expenses were $35.0mm, a 1% decrease from 2010.
Cash and marketable securities were $20.1mm at December 31, 2011, a decrease of $3.0mm during the quarter. The decrease was driven by $0.7mm of share repurchases, $0.6mm of Italian closing costs, $0.5mm for the Spanish/Danish transitions and the LifeSpan acquisition, $0.5mm of factory build-out, and $0.3mm of dividends.
Quarterly Dividend
The Company’s Board of Directors approved the payment of a quarterly cash dividend, and a 25% increase in the dividend rate to $0.025 per share of common stock. The dividend is payable on April 3, 2012 to shareholders of record on March 20, 2012. Future declarations of quarterly dividends and the establishment of future record and payment dates are subject to the final determination of the Company’s Board of Directors.
Business Outlook
The Company expects Q1 2012 sales of $13.8mm (+8% organic versus Q1 2011), and reported operating income of $0.8mm. The Company also expects 2012 full-year sales of $57.5mm (+9% organic vs. 2011), and reported operating income of $5.0mm. Changes in foreign currency exchange rates since the Company’s previous guidance lowered full-year 2012 sales guidance by approximately $725,000. The Company’s previous full-year 2012 organic sales guidance was +8%.
The Company’s Q1 2012 and full-year 2012 guidance includes the effects of its exit from stent grafts, which accounted for $4.0mm of sales ($2.1mm of gross profit) in 2011.
Except as otherwise stated, all guidance amounts exclude the effects of future acquisitions, foreign exchange rate changes, distributor terminations and factory consolidations.
Page 2
Conference Call Reminder
Management will conduct a conference call at 5:00 p.m. EDT today to review the Company’s financial results and discuss its business outlook for the remainder of the year. The conference call will be broadcast live over the Internet. Individuals who are interested in listening to the webcast should log on to the Company’s website at www.lemaitre.com/investor. The conference call may also be accessed by dialing 800-706-7749 (+1 617-614-3474 for international callers), using pass-code 95815151. For individuals unable to join the live conference call, a replay will be available on the Company’s website.
About LeMaitre Vascular
LeMaitre Vascular is a provider of devices for the treatment of peripheral vascular disease, a condition that affects more than 20 million people worldwide. The Company develops, manufactures and markets disposable and implantable vascular devices to address the needs of its core customer, the vascular surgeon.
LeMaitre and the LeMaitre Vascular logo are registered trademarks of LeMaitre Vascular, Inc. This press release contains other trademarks and trade names of the Company.
For more information about the Company, please visit http://www.lemaitre.com.
Use of Non-GAAP Financial Measures
LeMaitre Vascular management believes that in order to better understand the Company’s short-term and long-term financial trends, investors may wish to consider certain non-GAAP financial measures as a supplement to financial performance measures prepared in accordance with GAAP. These non-GAAP measures result from facts and circumstances that vary in frequency and/or impact on continuing operations. Investors should consider these non-GAAP measures in addition to, and not as a substitute for, financial performance measures in accordance with GAAP. In addition to the description provided below, reconciliation of GAAP to non-GAAP results is provided in the financial statement tables included in this press release.
In this press release, the Company has reported non-GAAP financial measures, adjusted operating income and operating expenses, which exclude restructuring charges associated with the consolidation of the dacron and ePTFE graft manufacturing facilities in Burlington, the gain related to the termination of the Endologix distribution relationship, and certain charges which consisted of European severance payments, inventory write-offs related to the Endofit stent graft divestiture, termination charges associated with distributor buyouts in Spain and Denmark, and impairment charges associated with certain intangible assets.
In addition, this press release includes sales growth after adjusting for foreign exchange, business development transactions, and other events. The Company refers to this as “organic” sales growth, and it differs from the manner in which the Company has calculated the “organic” sales
Page 3
growth in previous quarters in that previously divestitures were adjusted from the current year reported sales and are now adjusted from the prior year reported sales. The Company analyzes net sales on a constant currency basis net of acquisitions and other non-recurring events to better measure the comparability of results between periods. Because changes in foreign currency exchange rates have a non-operating impact on net sales, and acquisitions, product discontinuations, and other strategic transactions are episodic in nature and highly variable in sales impact, the Company believes that evaluating growth in sales on a constant currency basis net of such transactions provides an additional and meaningful assessment of sales to both management and the Company’s investors. During Q4 2010, the Company acquired its LifeSpan Vascular Graft business and discontinued its Italian OEM manufacturing operations, and in Q3 2011, the Company completed its divestiture of the TAArget and UniFit product lines and ceased distributing the Endologix Powerlink stent graft.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Statements in this press release regarding the Company’s business that are not historical facts may be “forward-looking statements” that involve risks and uncertainties. Specifically, statements regarding the financial and operational guidance, future sales growth, commercial success of the launch of the Over-the-Wire LeMaitre Valvulotome or The UnBalloon or other products, manufacturing consolidations, effectiveness of the expanded sales force, acceptance of the product portfolio mix, and the addition of direct-sales territories are forward-looking, involving risks and uncertainties. The Company’s current quarterly financial results, as discussed in this release, are preliminary and unaudited, and subject to adjustment. Forward-looking statements are based on management’s current, preliminary expectations and are subject to risks and uncertainties that could cause actual results to differ from the results predicted. These risks and uncertainties include, but are not limited to, the risk that the Company experiences significant fluctuations in its quarterly and annual results; the risk that assumptions about the market for the Company’s products may not be correct; the productivity of our direct sales force and distributors; risks related to product demand and market acceptance of the Company’s products; risks that the Company’s products may fail to provide the desired safety and efficacy; risks related to attracting, training and retaining sales representatives and other employees; risks related to government mandated or voluntary recalls that could occur as a result of component failures, manufacturing errors or design defects, the significant competition the Company faces from other companies, technologies, and alternative medical procedures; the risk that the Company may fail to expand its product offerings through internal development or acquisition; the risk that the Company is not successful in transitioning to a direct-selling model in new territories; the risk that the Company experiences production delays or quality difficulties in the consolidation of its manufacturing operations; the general uncertainty related to seeking regulatory approvals for the Company’s products; adverse conditions in the general domestic and global economic markets and other risks and uncertainties included under the heading “Risk Factors” in our most recent Annual Report on Form 10-K, as updated by our subsequent filings with the SEC, all of which are available on the Company’s investor relations website at http://www.lemaitre.com and on the SEC’s website at http://www.sec.gov. Undue reliance should not be placed on forward-looking statements, which speak only as of the date they are made. The Company undertakes no obligation to update publicly any forward-looking statements to reflect new information, events, or circumstances after the date they were made, or to reflect the occurrence of unanticipated events.
Page 4
Financial Statements
LEMAITRE VASCULAR, INC (NASDAQ: LMAT)
CONDENSED CONSOLIDATED BALANCE SHEETS
(amounts in thousands)
| December 31, 2011 | December 31, 2010 | |||||||
| (unaudited) | ||||||||
| Assets |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 20,132 | $ | 22,614 | ||||
| Accounts receivable, net |
8,541 | 8,475 | ||||||
| Inventories |
8,003 | 8,375 | ||||||
| Other current assets |
3,011 | 3,447 | ||||||
|
|
|
|
|
|||||
| Total current assets |
39,687 | 42,911 | ||||||
| Property and equipment, net |
4,661 | 3,806 | ||||||
| Goodwill |
11,917 | 11,917 | ||||||
| Other intangibles, net |
2,985 | 3,686 | ||||||
| Deferred tax assets |
6 | 134 | ||||||
| Other assets |
431 | 820 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 59,687 | $ | 63,274 | ||||
|
|
|
|
|
|||||
| Liabilities and stockholders’ equity |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 981 | $ | 1,320 | ||||
| Accrued expenses |
5,539 | 8,628 | ||||||
| Acquisition-related obligations |
19 | 441 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
6,539 | 10,389 | ||||||
| Deferred tax liabilities |
989 | 443 | ||||||
| Other long-term liabilities |
71 | 86 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
7,599 | 10,918 | ||||||
| Stockholders’ equity |
||||||||
| Common stock |
163 | 161 | ||||||
| Additional paid-in capital |
64,619 | 64,642 | ||||||
| Accumulated deficit |
(6,440 | ) | (8,583 | ) | ||||
| Accumulated other comprehensive loss |
(606 | ) | (429 | ) | ||||
| Less: treasury stock |
(5,648 | ) | (3,435 | ) | ||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
52,088 | 52,356 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ equity |
$ | 59,687 | $ | 63,274 | ||||
|
|
|
|
|
|||||
Page 5
LEMAITRE VASCULAR, INC (NASDAQ: LMAT)
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(amounts in thousands, except per share amounts)
(unaudited)
| For the three months ended | For the year ended | |||||||||||||||
| December 31, 2011 | December 31, 2010 | December 31, 2011 | December 31, 2010 | |||||||||||||
| Net sales |
$ | 13,411 | $ | 14,431 | $ | 57,685 | $ | 56,060 | ||||||||
| Cost of sales |
3,888 | 4,084 | 17,458 | 14,341 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
9,523 | 10,347 | 40,227 | 41,719 | ||||||||||||
| Operating expenses: |
||||||||||||||||
| Sales and marketing |
4,729 | 5,070 | 19,375 | 19,409 | ||||||||||||
| General and administrative |
2,711 | 2,864 | 11,228 | 10,506 | ||||||||||||
| Research and development |
1,139 | 1,475 | 4,425 | 5,488 | ||||||||||||
| Restructuring charges |
112 | 1,816 | 2,161 | 1,816 | ||||||||||||
| Gain on termination of distribution agreement |
— | — | (735 | ) | — | |||||||||||
| Impairment charges |
— | 417 | 83 | 485 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
8,691 | 11,642 | 36,537 | 37,704 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) from operations |
832 | (1,295 | ) | 3,690 | 4,015 | |||||||||||
| Other income (loss): |
||||||||||||||||
| Interest income, net |
4 | 6 | 11 | 26 | ||||||||||||
| Other income (loss), net |
(52 | ) | (13 | ) | 51 | (16 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total other income (loss), net |
(48 | ) | (7 | ) | 62 | 10 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) before income taxes |
784 | (1,302 | ) | 3,752 | 4,025 | |||||||||||
| Provision (benefit) for income taxes |
438 | (3,266 | ) | 1,609 | (1,988 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
$ | 346 | $ | 1,964 | $ | 2,143 | $ | 6,013 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income per share of common stock: |
||||||||||||||||
| Basic |
$ | 0.02 | $ | 0.13 | $ | 0.14 | $ | 0.38 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
$ | 0.02 | $ | 0.12 | $ | 0.13 | $ | 0.37 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average shares outstanding: |
||||||||||||||||
| Basic |
15,407 | 15,596 | 15,458 | 15,627 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
15,821 | 16,148 | 15,989 | 16,114 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cash dividends declared per common share |
$ | 0.02 | $ | — | $ | 0.08 | $ | — | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Page 6
LEMAITRE VASCULAR, INC (NASDAQ: LMAT)
SELECTED NET SALES INFORMATION
(amounts in thousands)
(unaudited)
| For the three months ended | For the year ended | |||||||||||||||||||||||||||||||
| December 31, 2011 | December 31, 2010 | December 31, 2011 | December 31, 2010 | |||||||||||||||||||||||||||||
| $ | % | $ | % | $ | % | $ | % | |||||||||||||||||||||||||
| Net Sales by Product Category: |
||||||||||||||||||||||||||||||||
| Open Vascular |
$ | 11,004 | 82 | % | $ | 10,287 | 71 | % | $ | 44,408 | 77 | % | $ | 40,022 | 71 | % | ||||||||||||||||
| Endovascular and other |
2,407 | 18 | % | 4,144 | 29 | % | 13,277 | 23 | % | 16,038 | 29 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total Net Sales |
$ | 13,411 | 100 | % | $ | 14,431 | 100 | % | $ | 57,685 | 100 | % | $ | 56,060 | 100 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Net Sales by Geography |
||||||||||||||||||||||||||||||||
| Americas |
$ | 8,974 | 67 | % | $ | 8,768 | 61 | % | $ | 36,958 | 64 | % | $ | 34,575 | 62 | % | ||||||||||||||||
| International |
4,437 | 33 | % | 5,663 | 39 | % | 20,727 | 36 | % | 21,485 | 38 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total Net Sales |
$ | 13,411 | 100 | % | $ | 14,431 | 100 | % | $ | 57,685 | 100 | % | $ | 56,060 | 100 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
LEMAITRE VASCULAR, INC (NASDAQ: LMAT)
IMPACT OF FOREIGN CURRENCY AND BUSINESS ACTIVITIES
(amounts in thousands)
(unaudited)
| 2011 | 2010 | 2009 | ||||||||||||||||||||||||||||||||||||||||||||||
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||||||||||||||
| Total net sales |
13,411 | 14,564 | 15,112 | 14,598 | 14,431 | 13,656 | 14,158 | 13,815 | 13,584 | 13,346 | 12,630 | 11,348 | ||||||||||||||||||||||||||||||||||||
| Impact of currency exchange rate fluctuations (1) |
15 | 431 | 669 | 10 | (420 | ) | (418 | ) | (336 | ) | 314 | 613 | (215 | ) | (699 | ) | (622 | ) | ||||||||||||||||||||||||||||||
| Net impact of acquisitions and distributed sales, excluding currency exchange rate fluctuations (2) |
260 | 319 | 335 | 328 | 156 | — | — | 95 | 397 | 333 | 234 | 101 | ||||||||||||||||||||||||||||||||||||
| Net impact of discontinued products, excluding currency rate fluctuations (3) |
(1,904 | ) | (370 | ) | (76 | ) | (45 | ) | (100 | ) | (105 | ) | (65 | ) | — | — | — | — | — | |||||||||||||||||||||||||||||
| (1) | Represents the impact of the change in foreign exchange rates compared to the corresponding quarter of the prior year based on the weighted average exchange rate for each quarter. |
| (2) | Represents the impact of sales of products of acquired businesses and distributed sales of other manufacturers’ based on 12 months’ sales following the date of the event or transaction, for the current period only. |
| (3) | Represents the impact of sales related to discontinued and divested products, and discontinued distributed sales of other manufacturers’ products, based on 12 months’ sales following the date of the event or transaction, for the prior period only. |
Page 7
LEMAITRE VASCULAR, INC (NASDAQ: LMAT)
NON-GAAP FINANCIAL MEASURES
(amounts in thousands)
(unaudited)
| Reconciliation between GAAP and Non-GAAP sales growth: |
||||||||||||
| For the three months ending December 31, 2011 |
||||||||||||
| Net sales as reported |
$ | 13,411 | ||||||||||
| Impact of currency exchange rate fluctuations |
(15 | ) | ||||||||||
| Net impact of acquisitions and distributed sales excluding currency |
(260 | ) | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales |
$ | 13,136 | ||||||||||
| For the three months ending December 31, 2010 |
||||||||||||
| Net Sales as reported |
$ | 14,431 | ||||||||||
| Net impact of discontinued products sales excluding currency |
(1,904 | ) | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales |
$ | 12,527 | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales increase for the three months ending December 31, 2011 |
$ | 609 | 5 | % | ||||||||
|
|
|
|
|
|||||||||
| Reconciliation between GAAP and Non-GAAP Americas sales growth: |
||||||||||||
| For the three months ending December 31, 2011 |
||||||||||||
| Net sales as reported |
$ | 8,974 | ||||||||||
| Net impact of acquisitions and distributed sales excluding currency |
(12 | ) | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales |
$ | 8,962 | ||||||||||
| For the three months ending December 31, 2010 |
||||||||||||
| Net Sales as reported |
$ | 8,768 | ||||||||||
| Net impact of discontinued products sales excluding currency |
(126 | ) | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales |
$ | 8,642 | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales increase for the three months ending December 31, 2011 |
$ | 320 | 4 | % | ||||||||
|
|
|
|
|
|||||||||
| Reconciliation between GAAP and Non-GAAP International sales growth: |
||||||||||||
| For the three months ending December 31, 2011 |
||||||||||||
| Net sales as reported |
$ | 4,437 | ||||||||||
| Impact of currency exchange rate fluctuations |
(15 | ) | ||||||||||
| Net impact of acquisitions and distributed sales excluding currency |
(248 | ) | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales |
$ | 4,174 | ||||||||||
| For the three months ending December 31, 2010 |
||||||||||||
| Net Sales as reported |
$ | 5,663 | ||||||||||
| Net impact of discontinued products sales excluding currency |
(1,778 | ) | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales |
$ | 3,885 | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales increase for the three months ending December 31, 2011 |
$ | 289 | 7 | % | ||||||||
|
|
|
|
|
|||||||||
| Reconciliation between GAAP and Non-GAAP sales growth: |
||||||||||||
| For the year ending December 31, 2011 |
||||||||||||
| Net sales as reported |
$ | 57,685 | ||||||||||
| Impact of currency exchange rate fluctuations |
(1,125 | ) | ||||||||||
| Net impact of acquisitions and distributed sales excluding currency |
(1,242 | ) | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales |
$ | 55,318 | ||||||||||
| For the year ending December 31, 2010 |
||||||||||||
| Net Sales as reported |
$ | 56,060 | ||||||||||
| Net impact of discontinued products sales excluding currency |
(2,395 | ) | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales |
$ | 53,665 | ||||||||||
|
|
|
|||||||||||
| Adjusted net sales increase for the year ending December 31, 2011 |
$ | 1,653 | 3 | % | ||||||||
|
|
|
|
|
|||||||||
Page 8
| For the three months ended | For the year ended | |||||||||||||||
| December 31, 2011 | December 30, 2010 | December 31, 2011 | December 31, 2010 | |||||||||||||
| Reconciliation between GAAP and Non-GAAP income from operations: |
||||||||||||||||
| Income (loss) from operations as reported |
$ | 832 | $ | (1,295 | ) | $ | 3,690 | $ | 4,015 | |||||||
| Inventory write-off from terminated product line |
— | — | 361 | — | ||||||||||||
| Restructuring charges |
112 | 1,816 | 2,161 | 1,816 | ||||||||||||
| Gain on termination of distribution agreement |
— | — | (735 | ) | — | |||||||||||
| Impairment charges |
— | 417 | 83 | 485 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted income from operations |
$ | 944 | $ | 938 | $ | 5,560 | $ | 6,316 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| For the three months ended | For the year ended | |||||||||||||||
| December 31, 2011 | December 30, 2010 | December 31, 2011 | December 31, 2010 | |||||||||||||
| Reconciliation between GAAP and Non-GAAP operating expenses: |
||||||||||||||||
| Operating expenses as reported |
$ | 8,691 | $ | 11,642 | $ | 36,537 | $ | 37,704 | ||||||||
| Restructuring charges |
(112 | ) | (1,816 | ) | (2,161 | ) | (1,816 | ) | ||||||||
| Gain on termination of distribution agreement |
— | — | 735 | — | ||||||||||||
| Impairment charges |
— | (417 | ) | (83 | ) | (485 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted operating expenses |
$ | 8,579 | $ | 9,409 | $ | 35,028 | $ | 35,403 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation between GAAP and Non-GAAP sales growth for Quarterly Guidance: |
||||||||||||||||
| For the three months ending March 31, 2012 |
||||||||||||||||
| Net sales per guidance |
$ | 13,840 | ||||||||||||||
| Impact of currency exchange rate fluctuations |
149 | |||||||||||||||
|
|
|
|||||||||||||||
| Adjusted net sales |
$ | 13,989 | ||||||||||||||
| For the three months ending March 31, 2011 |
14,594 | |||||||||||||||
| Net impact of discontinued products sales excluding currency |
(1,584 | ) | ||||||||||||||
|
|
|
|||||||||||||||
| Adjusted net sales |
$ | 13,010 | ||||||||||||||
|
|
|
|||||||||||||||
| Adjusted net sales increase for the three months ending March 31, 2012 |
$ | 979 | 8 | % | ||||||||||||
|
|
|
|
|
|||||||||||||
| Reconciliation between GAAP and Non-GAAP sales growth for Annual Guidance: |
||||||||||||||||
| For the year ending December 31, 2012 |
||||||||||||||||
| Net sales per guidance |
$ | 57,500 | ||||||||||||||
| Impact of currency exchange rate fluctuations |
701 | |||||||||||||||
|
|
|
|||||||||||||||
| Adjusted net sales |
$ | 58,201 | ||||||||||||||
| For the year ending December 31, 2011 |
57,685 | |||||||||||||||
| Net impact of discontinued products sales excluding currency |
(4,068 | ) | ||||||||||||||
|
|
|
|||||||||||||||
| Adjusted net sales |
$ | 53,617 | ||||||||||||||
|
|
|
|||||||||||||||
| Adjusted net sales increase for the year ending December 31, 2012 |
$ | 4,584 | 9 | % | ||||||||||||
|
|
|
|
|
|||||||||||||
Page 9