XML 71 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business segment information (Tables)
9 Months Ended
Sep. 30, 2013
Segment Reporting [Abstract]  
Schedule of External Net Sales by SBU Reporting Segment

The table below presents external net sales by SBU reporting segment (amounts reported for prior periods have been reclassified to conform to our new segment reporting structure). Net sales include product sales and marketing service fees. Marketing service fees, which are recorded on a net basis, are comprised of fees earned for the marketing of Trinity Evolution®, Trinity ELITE™ and Versashield® in our Biologics segment.

 

     External Net Sales by SBU  
     Three Months Ended September 30,  

(US$ in thousands)

   2013      2012      Reported
Growth
    Constant
Currency
Growth
 
            (Restated)      (Restated)     (Restated)  

BioStim

   $ 31,604       $ 42,310         (25 )%      (28 )% 

Biologics

     13,212         12,951         2  %      2  % 

Spine Fixation

     23,221         25,001         (7 )%      (7 )% 

Extremity Fixation

     24,701         27,595         (10 )%      (9 )% 
  

 

 

    

 

 

    

 

 

   

 

 

 

Total Net Sales

   $ 92,738       $ 107,857         (14 )%      (15 )% 
  

 

 

    

 

 

    

 

 

   

 

 

 
     External Net Sales by SBU  
     Nine Months Ended September 30,  

(US$ in thousands)

   2013      2012      Reported
Growth
    Constant
Currency
Growth
 
            (Restated)      (Restated)     (Restated)  

BioStim

   $ 108,445       $ 134,741         (20 )%      (20 )% 

Biologics

     39,827         39,792         —    %      —    % 

Spine Fixation

     71,994         72,972         (1 )%      (1 )% 

Extremity Fixation

     74,125         82,711         (10 )%      (8 )% 
  

 

 

    

 

 

    

 

 

   

 

 

 

Total Net Sales

   $ 294,391       $ 330,216         (11 )%      (11 )% 
  

 

 

    

 

 

    

 

 

   

 

 

 

Schedule of Contribution Margin From Continuing Operations by SBU Reporting Segment

The table below presents net margin, defined as gross profit less sales and marketing expenses, from continuing operations by SBU reporting segment:

 

Net margin by SBU    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 

(US$ in thousands)

   2013     2012     2013     2012  
           (Restated)           (Restated)  

Net margin:

        

BioStim

   $ 10,614      $ 19,367      $ 45,911      $ 66,354   

Biologics

     6,743        5,664        18,472        16,524   

Spine Fixation

     1,227        4,693        7,489        13,379   

Extremity Fixation

     8,321        11,145        21,766        24,508   

Corporate

     (469     (418     (1,376     (1,083
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net margin

     26,436        40,451        92,262        119,682   
  

 

 

   

 

 

   

 

 

   

 

 

 

General and administrative

     13,202        13,850        46,736        42,715   

Research and development

     6,361        6,858        20,653        23,160   

Amortization of intangible assets

     616        565        1,725        1,725   

Costs related to the accounting review and restatement

     2,664          2,664     

Impairment of goodwill

     19,193        —          19,193        —     

Charges related to U.S. Government resolutions

     —          373        —          1,059   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

   $ (15,600   $ 18,805      $ 1,291      $ 51,023