XML 41 R109.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor Condensed Consolidated Financial Statements - Schedule of Condensed Consolidating Statements of Cash Flows (Detail) (USD $)
In Thousands, unless otherwise specified
9 Months Ended 12 Months Ended
Sep. 29, 2012
Oct. 01, 2011
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Cash Flows From Operating Activities:          
Net (loss) income $ (71,500) $ (65,590) $ (213,587) $ (51,675) $ (49,710)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation 22,673 21,305 27,294 25,996 27,896
Amortization of intangible assets 73,505 69,373 93,957 77,523 77,254
Amortization of debt issuance costs and non-cash interest expense 7,729 6,270 8,476 13,272 12,679
Stock-based compensation expense 3,563 1,700 2,701 1,888 3,382
Loss (gain) on disposal of assets, net 936 683 4,385 2,067 (2,094)
Loss on disposal of assets, net         964
Impairment of goodwill and intangible assets     141,006   6,998
Deferred income tax (benefit) expense (1,836) (43,074) (60,620) (39,687) (23,690)
Provision for doubtful accounts and sales returns 16,442 20,439 31,673 33,077 34,904
Inventory reserves 4,440 5,812 7,706 6,596 7,462
Inventory reserves   5,487      
Loss on modification and extinguishment of debt 9,398     19,798  
Gain on sales of product lines         (3,058)
Gain on disposal of discontinued operations         (393)
Changes in operating assets and liabilities, net of acquired assets and liabilities:          
Accounts receivable (17,677) (18,831) (32,231) (33,105) (15,156)
Accounts receivable (17,677) (16,815)      
Inventories (16,568) (11,450) (13,190) (13,908) (1,868)
Inventories (16,568) (11,125)      
Prepaid expenses and other assets (3,670) 2,277 8,435 (4,837) 3,438
Accounts payable and other current liabilities 23,868 49,188 17,602 (11,411) (13,308)
Net cash (used in) provided by operating activities 51,303 40,118 23,605 25,594 67,794
Cash Flows From Investing Activities:          
Cash paid in connection with acquisitions, net of cash acquired   (317,669) (317,669) (2,045) (13,086)
Purchases of property and equipment (23,448) (29,217) (39,397) (27,247) (28,872)
Proceeds received upon disposition of discontinued operations, net         21,846
Other investing activities, net (656) (1,479) (1,596) (903) 4,112
Net cash used in investing activities (24,104) (348,365) (358,662) (30,195) (16,000)
Cash Flows From Financing Activities:          
Proceeds from issuance of debt 751,700 400,000 439,000 447,130 68,260
Repayments of debt and capital lease obligations (754,824) (83,620) (96,826) (437,367) (103,521)
Payment of debt issuance costs (25,234) (7,612) (7,694) (10,282)  
Investment by parent 1,000 3,176 3,176 1,489  
Cash paid in connection with the cancellation of vested options   (2,000) (2,000)    
Dividend paid by subsidiary to owners of noncontrolling interests   (682) (1,366) (557)  
Net cash (used in) provided by financing activities (27,358) 309,262 334,290 413 (35,261)
Effect of exchange rate changes on cash and cash equivalents 215 176 804 (2,291) (2,405)
Net (decrease) increase in cash and cash equivalents 56 1,191 37 (6,479) 14,128
Cash and cash equivalents at beginning of period 38,169 38,132 38,132 44,611 30,483
Cash and cash equivalents at end of period 38,225 39,323 38,169 38,132 44,611
DJOFL
         
Cash Flows From Operating Activities:          
Net (loss) income (72,114) (66,258) (214,469) (52,532) (50,433)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Amortization of debt issuance costs and non-cash interest expense 7,729 6,270 8,476 13,272 12,679
Deferred income tax (benefit) expense   (1,925) (2,599)    
Equity in (income) loss of subsidiaries, net (72,099) (51,345) 53,926 (46,981) 26,123
Loss on modification and extinguishment of debt 9,398     19,798  
Changes in operating assets and liabilities, net of acquired assets and liabilities:          
Prepaid expenses and other assets 131 79 (17)   141
Accounts payable and other current liabilities 23,867 37,273 5,336 (12,653) (2,962)
Net cash (used in) provided by operating activities (103,088) (75,906) (149,347) (79,096) (14,452)
Cash Flows From Financing Activities:          
Intercompany 137,154 (237,398) (191,181) 85,871 56,101
Proceeds from issuance of debt 751,700 400,000 439,000 447,000 68,000
Repayments of debt and capital lease obligations (754,792) (83,586) (96,782) (433,891) (102,650)
Payment of debt issuance costs (25,234) (7,612) (7,694) (10,282)  
Investment by parent 1,000 3,176 3,176    
Net cash (used in) provided by financing activities 109,828 74,580 146,519 88,698 21,451
Net (decrease) increase in cash and cash equivalents 6,740 (1,326) (2,828) 9,602 6,999
Cash and cash equivalents at beginning of period 13,773 16,601 16,601 6,999  
Cash and cash equivalents at end of period 20,513 15,275 13,773 16,601 6,999
Guarantor
         
Cash Flows From Operating Activities:          
Net (loss) income 70,611 47,854 (39,456) 88,022 135,528
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation 19,063 17,281 23,231 21,403 23,400
Amortization of intangible assets 70,523 66,129 89,637 73,560 74,433
Stock-based compensation expense 3,563 1,700 2,701 1,888 3,382
Loss (gain) on disposal of assets, net 485 391 7,434 1,918  
Loss on disposal of assets, net         455
Impairment of goodwill and intangible assets     141,006   6,998
Deferred income tax (benefit) expense (1,247) (40,267) (56,651) (85,634) (26,474)
Provision for doubtful accounts and sales returns 16,281 20,105 31,000 31,918 34,175
Inventory reserves 4,198   6,798 5,890 6,894
Inventory reserves   4,609      
Gain on sales of product lines         (3,058)
Gain on disposal of discontinued operations         (496)
Changes in operating assets and liabilities, net of acquired assets and liabilities:          
Accounts receivable     (30,398) (31,619) (17,962)
Accounts receivable (16,296) (15,822)      
Inventories     (7,631) (4,081) (3,958)
Inventories (12,871) (7,759)      
Prepaid expenses and other assets (2,856) 3,295 7,351 25,457 17,353
Accounts payable and other current liabilities 345 4,014 3,877 101 (6,143)
Net cash (used in) provided by operating activities 151,799 101,530 178,899 128,823 244,527
Cash Flows From Investing Activities:          
Cash paid in connection with acquisitions, net of cash acquired   (317,669) (317,669) (2,045) (2,580)
Purchases of property and equipment (19,921) (24,917) (33,673) (26,111) (24,601)
Proceeds received upon disposition of discontinued operations, net         21,846
Other investing activities, net (656) (1,484) (1,603) 1,180 4,112
Net cash used in investing activities (20,577) (344,070) (352,945) (26,976) (1,223)
Cash Flows From Financing Activities:          
Intercompany (131,288) 243,762 177,245 (102,826) (240,224)
Proceeds from issuance of debt         12
Repayments of debt and capital lease obligations (32) (32) (42) (17,278) (76)
Investment by parent       1,489  
Cash paid in connection with the cancellation of vested options   (2,000) (2,000)    
Net cash (used in) provided by financing activities (131,320) 241,730 175,203 (118,615) (240,288)
Net (decrease) increase in cash and cash equivalents (98) (810) 1,157 (16,768) 3,016
Cash and cash equivalents at beginning of period 1,778 621 621 17,389 14,373
Cash and cash equivalents at end of period 1,680 (189) 1,778 621 17,389
Non-Guarantors
         
Cash Flows From Operating Activities:          
Net (loss) income (8,800) (12,236) (31,905) 6,217 11,864
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation 3,883 4,091 5,083 4,713 4,992
Amortization of intangible assets 2,982 3,244 4,320 3,963 2,821
Loss (gain) on disposal of assets, net 451 292 438 551  
Loss on disposal of assets, net         651
Deferred income tax (benefit) expense (62) (736) (1,224) 45,947 (3,228)
Provision for doubtful accounts and sales returns 161 334 673 1,159 729
Inventory reserves 242   908 706 568
Inventory reserves   878      
Changes in operating assets and liabilities, net of acquired assets and liabilities:          
Accounts receivable     (1,833) (1,486) 2,806
Accounts receivable (1,381) (993)      
Inventories     6,402 (7,449) (705)
Inventories 6,175 6,263      
Prepaid expenses and other assets (886) (1,239) (1,090) (30,294) (13,718)
Accounts payable and other current liabilities (3,533) 7,399 13,062 1,141 (4,456)
Net cash (used in) provided by operating activities (768) 7,297 (5,166) 25,168 2,324
Cash Flows From Investing Activities:          
Cash paid in connection with acquisitions, net of cash acquired         (10,506)
Purchases of property and equipment (3,519) (4,087) (5,536) (4,233) (5,961)
Other investing activities, net   5 7 (2,083)  
Net cash used in investing activities (3,519) (4,082) (5,529) (6,316) (16,467)
Cash Flows From Financing Activities:          
Intercompany (2,489) 609 12,966 (29,249) 21,208
Proceeds from issuance of debt       130 248
Repayments of debt and capital lease obligations   (2) (2) 13,802 (795)
Dividend paid by subsidiary to owners of noncontrolling interests   (682) (1,366) (557)  
Net cash (used in) provided by financing activities (2,489) (75) 11,598 (15,874) 20,661
Effect of exchange rate changes on cash and cash equivalents 215 176 804 (2,291) (2,405)
Net (decrease) increase in cash and cash equivalents (6,561) 3,316 1,707 687 4,113
Cash and cash equivalents at beginning of period 22,617 20,910 20,910 20,223 16,110
Cash and cash equivalents at end of period 16,056 24,226 22,617 20,910 20,223
Eliminations
         
Cash Flows From Operating Activities:          
Net (loss) income (61,197) (34,950) 72,243 (93,382) (146,669)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation (273) (67) (1,020) (120) (496)
Loss (gain) on disposal of assets, net     (3,487) (402)  
Loss on disposal of assets, net         (142)
Deferred income tax (benefit) expense (527) (146) (146)   6,012
Equity in (income) loss of subsidiaries, net 72,099 51,345 (53,926) 46,981 (26,123)
Gain on disposal of discontinued operations         103
Changes in operating assets and liabilities, net of acquired assets and liabilities:          
Inventories     (11,961) (2,378) 2,795
Inventories (9,872) (9,629)      
Prepaid expenses and other assets (59) 142 2,191   (338)
Accounts payable and other current liabilities 3,189 502 (4,675)   253
Net cash (used in) provided by operating activities 3,360 7,197 (781) (49,301) (164,605)
Cash Flows From Investing Activities:          
Purchases of property and equipment (8) (213) (188) 3,097 1,690
Net cash used in investing activities (8) (213) (188) 3,097 1,690
Cash Flows From Financing Activities:          
Intercompany (3,377) (6,973) 970 46,204 162,915
Net cash (used in) provided by financing activities (3,377) (6,973) 970 46,204 162,915
Net (decrease) increase in cash and cash equivalents (25) 11 1    
Cash and cash equivalents at beginning of period 1        
Cash and cash equivalents at end of period $ (24) $ 11 $ 1