XML 128 R107.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor Condensed Consolidated Financial Statements - Schedule of Condensed Consolidating Statements of Operations (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 29, 2012
Dec. 31, 2011
Oct. 01, 2011
Jul. 02, 2011
Apr. 02, 2011
Dec. 31, 2010
Oct. 02, 2010
Jul. 03, 2010
Apr. 03, 2010
Sep. 29, 2012
Oct. 01, 2011
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Net sales $ 273,986 $ 284,155 $ 263,118 $ 277,786 $ 249,711 $ 249,811 $ 233,559 $ 242,527 $ 240,076 $ 838,910 $ 790,615 $ 1,074,770 $ 965,973 $ 946,126
Cost of sales (exclusive of amortization of intangible assets) 108,297   107,463             328,334 311,709 418,138 345,270 338,719
Gross profit 165,689 177,726 155,655 166,696 156,555 160,607 149,412 157,962 152,722 510,576 478,906 656,632 620,703 607,407
Operating expenses:                            
Selling, general and administrative 110,735   115,854             342,617 361,761 487,084 433,408 420,758
Research and development 7,938   6,477             21,695 19,721 26,850 21,892 23,540
Amortization of intangible assets 24,487   24,435             73,505 69,373 93,957 77,523 77,254
Impairment of goodwill and intangible assets                       141,006   6,998
Operating Expenses 143,160   146,766             437,817 450,855 748,897 532,823 528,550
Operating (loss) income 22,529 (120,316) 8,889 7,243 11,919 32,895 21,445 15,969 17,571 72,759 28,051 (92,265) 87,880 78,857
Other income (expense):                            
Interest expense (46,411)   (42,764)             (134,899) (126,320) (169,332) (155,181) (157,032)
Interest income 46   77             151 240 345 310 1,033
Loss on modification and extinguishment of debt                   (9,398) (2,065) (2,065) (19,798)  
Other income (expense), net 1,870   (6,004)             2,931 (1,551) (2,814) 859 6,073
Nonoperating Income (Expense), Total (44,495)   (48,691)             (141,215) (129,696) (173,866) (173,810) (149,926)
(Loss) income from continuing operations before income taxes (21,966)   (39,802)             (68,456) (101,645) (266,131) (85,930) (71,069)
Income tax (provision) benefit (569)   14,096             (3,044) 36,055 52,544 34,255 21,678
(Loss) income from continuing operations                       (213,587) (51,675) (49,391)
Loss from discontinued operations, net                           (319)
Net (loss) income (22,535) (147,997) (25,706) (18,960) (20,924) (11,372) (7,531) 564 (33,336) (71,500) (65,590) (213,587) (51,675) (49,710)
Net income attributable to noncontrolling interests (27)   (58)             (614) (668) (882) (857) (723)
Net income (loss) attributable to DJO Finance LLC (22,562) (148,211) (25,764) (19,255) (21,239) (11,402) (7,715) 243 (33,658) (72,114) (66,258) (214,469) (52,532) (50,433)
DJOFL
                           
Other income (expense):                            
Interest expense (46,386)   (42,756)             (134,829) (126,173) (169,117) (154,823) (156,228)
Interest income 4   3             14 10 14 9 7
Loss on modification and extinguishment of debt                   (9,398) (2,065) (2,065) (19,798)  
Intercompany income (expense)                     10,625 10,625 75,099 131,911
Equity in income (loss) of subsidiaries, net 23,821   16,989             72,099 51,345 (53,926) 46,981 (26,123)
Nonoperating Income (Expense), Total (22,561)   (25,764)             (72,114) (66,258) (214,469) (52,532) (50,433)
(Loss) income from continuing operations before income taxes (22,561)   (25,764)             (72,114) (66,258) (214,469) (52,532) (50,433)
(Loss) income from continuing operations                           (50,433)
Net (loss) income (22,561)   (25,764)             (72,114) (66,258) (214,469) (52,532) (50,433)
Net income (loss) attributable to DJO Finance LLC (22,561)   (25,764)             (72,114) (66,258) (214,469) (52,532) (50,433)
Guarantor
                           
Net sales 241,368   222,120             726,719 654,999 893,036 830,186 804,912
Cost of sales (exclusive of amortization of intangible assets) 97,277   90,555             290,889 264,678 360,601 304,206 290,097
Gross profit 144,091   131,565             435,830 390,321 532,435 525,980 514,815
Operating expenses:                            
Selling, general and administrative 91,661   94,502             281,024 292,764 394,588 353,854 343,574
Research and development 6,735   5,546             18,346 16,496 23,050 18,062 20,712
Amortization of intangible assets 23,507   23,328             70,523 66,129 89,637 73,560 74,433
Impairment of goodwill and intangible assets                       141,006   6,998
Operating Expenses 121,903   123,376             369,893 375,389 648,281 445,476 445,717
Operating (loss) income 22,188   8,189             65,937 14,932 (115,846) 80,504 69,098
Other income (expense):                            
Interest expense                     (10) (22) (51) (635)
Interest income 36   17             72 111 127 191 677
Other income (expense), net 625   (1,820)             2,493 396 986 2,567 4,817
Intercompany income (expense) 366   664             728 (8,134) 18,126 (34,980) 38,335
Nonoperating Income (Expense), Total 1,027   (1,139)             3,293 (7,637) 19,217 (32,273) 43,194
(Loss) income from continuing operations before income taxes 23,215   7,050             69,230 7,295 (96,629) 48,231 112,292
Income tax (provision) benefit 605   15,306             1,381 40,559 57,173 39,791 23,555
(Loss) income from continuing operations                           135,847
Loss from discontinued operations, net                           (319)
Net (loss) income 23,820   22,356             70,611 47,854 (39,456) 88,022 135,528
Net income (loss) attributable to DJO Finance LLC 23,820   22,356             70,611 47,854 (39,456) 88,022 135,528
Non-Guarantors
                           
Net sales 60,905   60,319             195,903 194,502 263,908 276,295 268,644
Cost of sales (exclusive of amortization of intangible assets) 41,764   37,788             132,130 124,189 168,307 177,592 175,464
Gross profit 19,141   22,531             63,773 70,313 95,601 98,703 93,180
Operating expenses:                            
Selling, general and administrative 19,080   21,352             61,589 68,997 92,496 79,554 76,201
Research and development 1,203   931             3,349 3,225 3,800 3,830 2,828
Amortization of intangible assets 980   1,107             2,982 3,244 4,320 3,963 2,821
Operating Expenses 21,263   23,390             67,920 75,466 100,616 87,347 81,850
Operating (loss) income (2,122)   (859)             (4,147) (5,153) (5,015) 11,356 11,330
Other income (expense):                            
Interest expense (25)   (8)             (70) (137) (193) (307) (169)
Interest income 6   57             65 119 204 110 349
Other income (expense), net 1,245   (4,184)             438 (1,947) (3,745) (1,708) 1,256
Intercompany income (expense) (407)   1,211             (661) (468) (18,381) 2,302 (2,778)
Nonoperating Income (Expense), Total 819   (2,924)             (228) (2,433) (22,115) 397 (1,342)
(Loss) income from continuing operations before income taxes (1,303)   (3,783)             (4,375) (7,586) (27,130) 11,753 9,988
Income tax (provision) benefit (1,174)   (875)             (4,425) (4,650) 4,775 (5,536) 1,876
(Loss) income from continuing operations                           11,864
Net (loss) income (2,477)   (4,658)             (8,800) (12,236) (31,905) 6,217 11,864
Net income attributable to noncontrolling interests (27)   (58)             (614) (668) (882) (857) (723)
Net income (loss) attributable to DJO Finance LLC (2,504)   (4,716)             (9,414) (12,904) (32,787) 5,360 11,141
Eliminations
                           
Net sales (28,287)   (19,321)             (83,712) (58,886) (82,174) (140,508) (127,430)
Cost of sales (exclusive of amortization of intangible assets) (30,744)   (20,880)             (94,685) (77,158) (110,770) (136,528) (126,842)
Gross profit 2,457   1,559             10,973 18,272 28,596 (3,980) (588)
Operating expenses:                            
Selling, general and administrative (6)                 4       983
Operating Expenses (6)                 4       983
Operating (loss) income 2,463   1,559             10,969 18,272 28,596 (3,980) (1,571)
Other income (expense):                            
Other income (expense), net                       (55)    
Intercompany income (expense) 41   (1,875)             (67) (2,023) (10,370) (42,421) (167,468)
Equity in income (loss) of subsidiaries, net (23,821)   (16,989)             (72,099) (51,345) 53,926 (46,981) 26,123
Nonoperating Income (Expense), Total (23,780)   (18,864)             (72,116) (53,368) 43,501 (89,402) (141,345)
(Loss) income from continuing operations before income taxes (21,317)   (17,305)             (61,197) (35,096) 72,097 (93,382) (142,916)
Income tax (provision) benefit     (335)               146 (146)   (3,753)
(Loss) income from continuing operations                           (146,669)
Net (loss) income (22,317)   (17,640)             (61,197) (34,950) 72,243 (93,382) (146,669)
Net income (loss) attributable to DJO Finance LLC $ (21,317)   $ (17,640)             $ (61,197) $ (34,950) $ 72,243 $ (93,382) $ (146,669)