Biomet Announces Second Quarter of Fiscal Year 2011 Financial Results
- Reconstructive sales increased 1% (3% constant currency) worldwide and increased 3% in the U.S.
- Knee sales increased 2% (3% constant currency) worldwide, with U.S. growth of 3%
- Extremity sales grew 21% (23% constant currency) worldwide and increased at a rate of 36% in the U.S.
- Sports medicine sales increased 16% (17% constant currency) worldwide, with 17% U.S. growth
Second Quarter Financial Results
Net sales during the second quarter of fiscal year 2011 were flat at
Special items (pre-tax) totaled
On a reported basis, operating income was
Reported net loss for the second quarter of fiscal year 2011 was
Excluding special items, adjusted earnings before interest, taxes, depreciation and amortization (“EBITDA”) for the second quarter was
Interest expense was
Reported cash flow from operations was
Reported gross debt was
The Company’s senior secured leverage ratio at
Biomet’s President and Chief Executive Officer
A reconciliation of reported results to adjusted results is included in this press release, which is also posted on Biomet’s website: www.biomet.com
The following table provides second quarter net sales performance by product segment:
| Second Quarter Net Sales Performance | |||||||||||||
| Worldwide | Worldwide | Worldwide | United | ||||||||||
| Reported | Reported | CC | States | ||||||||||
| Quarter 2 - FY 2011 | Growth % | Growth % | Growth % | ||||||||||
| Reconstructive | $ | 540.5 | 1 | % | 3 | % | 3 | % | |||||
| Orthopedic Reconstructive | 1 | % | 3 | % | 3 | % | |||||||
| Hips | (1 | ) | % | - | % | - | % | ||||||
| Knees | 2 | % | 3 | % | 3 | % | |||||||
| Total Hips & Knees | 1 | % | 2 | % | 2 | % | |||||||
| Extremities | 21 | % | 23 | % | 36 | % | |||||||
| Other | (5 | ) | % | (3 | ) | % | (2 | ) | % | ||||
| Dental | 1 | % | 3 | % | (2 | ) | % | ||||||
| Fixation | 56.3 | (3 | ) | % | (2 | ) | % | (1 | ) | % | |||
| Spine | 56.0 | (3 | ) | % | (3 | ) | % | - | % | ||||
| Other | 45.5 | - | % | 2 | % | 2 | % | ||||||
| Sports Medicine | 16 | % | 17 | % | 17 | % | |||||||
| Other | (16 | ) | % | (14 | ) | % | (16 | ) | % | ||||
| Total Sales | $ | 698.3 | - | % | 2 | % | 2 | % | |||||
Reconstructive product sales increased 1% (3% constant currency) worldwide, with growth of 3% in
Hip sales decreased 1% (flat at constant currency) worldwide during the second quarter and were flat in the U.S. Extremity sales increased 21% (23% constant currency) worldwide and grew at a rate of 36% in the U.S. during the second quarter. The Comprehensive® Primary and Reverse Shoulder Systems continued to drive strong growth for the extremity product category.
Dental reconstructive device sales increased 1% worldwide (3% constant currency) during the second quarter of fiscal year 2011 and decreased 2% in the U.S.
Fixation sales decreased 3% (decreased 2% constant currency) worldwide and decreased 1% in the U.S. during the second quarter. Craniomaxillofacial fixation sales growth was more than offset by decreased sales of internal fixation, external fixation, and electrical stimulation devices.
Spine sales decreased 3% (decreased 3% constant currency) worldwide and were flat in the U.S. during the second quarter. Sales growth of spinal stimulation devices during the quarter was more than offset by decreased sales of spine hardware and orthobiologics.
Sales of “other” products were flat (increased 2% constant currency) worldwide and increased 2% in the U.S. during the second quarter. Sports medicine sales increased 16% (17% constant currency) worldwide and grew 17% in the U.S., while sales of softgoods and bracing products decreased during the second quarter. Continued strong sales of sports medicine products were primarily driven by increased demand for the JuggerKnot™ Soft Anchor, the ToggleLoc™ Femoral Fixation Device with ZipLoop™ Technology and the Maxfire™ MarXmen™ Meniscal Repair Device.
Reclassifications
Certain prior period amounts have been reclassified to conform to the current presentation. Such reclassifications were limited to net sales information by product and geographical category. Specifically, for the three and six months ended
Financial Schedule Presentation
The Company’s unaudited condensed consolidated financial statements as of and for the three and six months ended
About Biomet
The Merger
Contacts
For further information contact
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended. Those statements are often indicated by the use of words such as “will,” “intend,” “anticipate,” “estimate,” “expect,” “plan” and similar expressions. Forward-looking statements involve certain risks and uncertainties. Actual results may differ materially from those contemplated by the forward looking statements due to, among others, the following factors: the success of the Company’s principal product lines; the results of ongoing investigations by the
*Non-GAAP Financial Measures:
Management uses non-GAAP financial measures, such as net sales excluding the impact of foreign currency (constant currency), operating income as adjusted, net income as adjusted, free cash flow, unlevered free cash flow, net debt, Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA (as defined by our credit agreement, the method to calculate this is likely to be different from methods used by other companies), gross profit as adjusted, selling, general and administrative expense as adjusted, research and development expense as adjusted, senior secured leverage ratio, total leverage ratio and total leverage ratio (net debt) as important financial measures to review and assess financial and operating performance of its principal lines of business. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are included elsewhere in this press release.
The term “as adjusted,” a non-GAAP financial measure, refers to financial performance measures that exclude certain income statement line items, such as interest, taxes, depreciation or amortization and/or exclude certain expenses as defined by our credit agreement, such as restructuring charges, non-cash impairment charges, integration and facilities opening costs or other business optimization expenses, new systems design and implementation costs, certain start-up costs and costs related to consolidation of facilities, certain non-cash charges, advisory fees paid to the private equity owners, certain severance charges, purchase accounting costs, stock-based compensation and payments, litigation costs, and other related charges.
These non-GAAP measures are not in accordance with, or an alternative for, generally accepted accounting principles in
| Biomet, Inc. | |||||||||||||||||
| Product Net Sales* | |||||||||||||||||
| Three Month Period Ended November 30, 2010 and November 30, 2009 | |||||||||||||||||
| (in millions, unaudited) | |||||||||||||||||
| Constant | |||||||||||||||||
| Three Months Ended | Three Months Ended | Reported | Currency | ||||||||||||||
| November 30, 2010 | November 30, 2009 | Growth % | Growth % | ||||||||||||||
| Reconstructive | $ | 540.5 | $ | 534.2 | 1 | % | 3 | % | |||||||||
| Fixation | 56.3 | 58.1 | (3 | ) | % | (2 | ) | % | |||||||||
| Spine | 56.0 | 57.8 | (3 | ) | % | (3 | ) | % | |||||||||
| Other | 45.5 | 45.5 | - | % | 2 | % | |||||||||||
| Net Sales | $ | 698.3 | $ | 695.6 | - | % | 2 | % | |||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||||
| November 30, 2010 | November 30, 2010 | ||||||||||||||||
| Net Sales Growth | Currency | Net Sales Growth in | |||||||||||||||
| As Reported | Impact | Local Currencies | |||||||||||||||
| Reconstructive | 1 | % | 2 | % | 3 | % | |||||||||||
| Orthopedic Reconstructive | 1 | % | 2 | % | 3 | % | |||||||||||
| Hips | (1 | ) | % | 1 | % | - | % | ||||||||||
| Knees | 2 | % | 1 | % | 3 | % | |||||||||||
| Total Hips & Knees | 1 | % | 1 | % | 2 | % | |||||||||||
| Extremities | 21 | % | 2 | % | 23 | % | |||||||||||
| Other | (5 | ) | % | 2 | % | (3 | ) | % | |||||||||
| Dental | 1 | % | 2 | % | 3 | % | |||||||||||
| Fixation | (3 | ) | % | 1 | % | (2 | ) | % | |||||||||
| Spine | (3 | ) | % | - | % | (3 | ) | % | |||||||||
| Other | - | % | 2 | % | 2 | % | |||||||||||
| Sports Medicine | 16 | % | 1 | % | 17 | % | |||||||||||
| Other | (16 | ) | % | 2 | % | (14 | ) | % | |||||||||
| Total | - | % | 2 | % | 2 | % | |||||||||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||||||||||
| Biomet, Inc. | |||||||||||||||||
| Product Net Sales* | |||||||||||||||||
| Six Month Period Ended November 30, 2010 and November 30, 2009 | |||||||||||||||||
| (in millions, unaudited) | |||||||||||||||||
| Constant | |||||||||||||||||
| Six Months Ended | Six Months Ended | Reported | Currency | ||||||||||||||
| November 30, 2010 | November 30, 2009 |
Growth % |
Growth % | ||||||||||||||
| Reconstructive | $ | 1,018.9 | $ | 1,002.8 | 2 | % | 3 | % | |||||||||
| Fixation | 115.7 | 119.2 | (3 | ) | % | (2 | ) | % | |||||||||
| Spine | 113.9 | 115.8 | (2 | ) | % | (1 | ) | % | |||||||||
| Other | 90.5 | 87.9 | 3 | % | 5 | % | |||||||||||
| Net Sales | $ | 1,339.0 | $ | 1,325.7 | 1 | % | 2 | % | |||||||||
| Six Months Ended | Six Months Ended | ||||||||||||||||
| November 30, 2010 | November 30, 2010 | ||||||||||||||||
| Net Sales Growth | Currency | Net Sales Growth | |||||||||||||||
| As Reported | Impact | As Reported | |||||||||||||||
| Reconstructive | 2 | % | 1 | % | 3 | % | |||||||||||
| Orthopedic Reconstructive | 2 | % | 1 | % | 3 | % | |||||||||||
| Hips | - | % | 1 | % | 1 | % | |||||||||||
| Knees | 3 | % | 1 | % | 4 | % | |||||||||||
| Total Hips & Knees | 1 | % | 2 | % | 3 | % | |||||||||||
| Extremities | 23 | % | 2 | % | 25 | % | |||||||||||
| Other | (5 | ) | % | 2 | % | (3 | ) | % | |||||||||
| Dental | (1 | ) | % | 2 | % | 1 | % | ||||||||||
| Fixation | (3 | ) | % | 1 | % | (2 | ) | % | |||||||||
| Spine | (2 | ) | % | 1 | % | (1 | ) | % | |||||||||
| Other | 3 | % | 2 | % | 5 | % | |||||||||||
| Sports Medicine | 15 | % | 2 | % | 17 | % | |||||||||||
| Other | (10 | ) | % | 2 | % | (8 | ) | % | |||||||||
| Total | 1 | % | 1 | % | 2 | % | |||||||||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||||||||||
| Biomet, Inc. | |||||||||||||||||||
| Geographic Segment Net Sales Percentage Summary* | |||||||||||||||||||
| Three Month Period Ended November 30, 2010 and November 30, 2009 | |||||||||||||||||||
| (in millions, unaudited) | |||||||||||||||||||
| Constant | |||||||||||||||||||
| Three Months Ended | Three Months Ended | Reported | Currency | ||||||||||||||||
| November 30, 2010 | November 30, 2009 | Growth % | Growth % | ||||||||||||||||
| Geographic Segments: | |||||||||||||||||||
| United States | $ | 416.9 | $ | 408.2 | 2 | % | 2 | % | |||||||||||
| Europe | 188.8 | 205.0 | (8 | ) | % | (1 | ) | % | |||||||||||
| International | 92.6 | 82.4 | 12 | % | 7 | % | |||||||||||||
| Net Sales | $ | 698.3 | $ | 695.6 | - | % | 2 | % | |||||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||||||
| November 30, 2010 | November 30, 2010 | ||||||||||||||||||
| Net Sales Growth | Currency | Net Sales Growth | |||||||||||||||||
| As Reported | Impact | Local Currencies | |||||||||||||||||
| United States | 2 | % | - | % | 2 | % | |||||||||||||
| Europe | (8 | ) | % | 7 | % | (1 | ) | % | |||||||||||
| International | 12 | % | (5 | ) | % | 7 | % | ||||||||||||
| Total | - | % | 2 | % | 2 | % | |||||||||||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||||||||||||
| Biomet, Inc. | |||||||||||||||||||
| Geographic Segment Net Sales Percentage Summary* | |||||||||||||||||||
| Six Month Period Ended November 30, 2010 and November 30, 2009 | |||||||||||||||||||
| (in millions, unaudited) | |||||||||||||||||||
| Constant | |||||||||||||||||||
| Six Months Ended | Six Months Ended | Reported | Currency | ||||||||||||||||
| November 30, 2010 | November 30, 2009 | Growth % | Growth % | ||||||||||||||||
| Geographic Segments: | |||||||||||||||||||
| United States | $ | 836.0 | $ | 808.3 | 3 | % | 3 | % | |||||||||||
| Europe | 326.0 | 358.8 | (9 | ) | % | (2 | ) | % | |||||||||||
| International | 177.0 | 158.6 | 12 | % | 6 | % | |||||||||||||
| Net Sales | $ | 1,339.0 | $ | 1,325.7 | 1 | % | 2 | % | |||||||||||
| Six Months Ended | Six Months Ended | ||||||||||||||||||
| November 30, 2010 | November 30, 2010 | ||||||||||||||||||
| Net Sales Growth | Currency | Net Sales Growth | |||||||||||||||||
| As Reported | Impact | As Reported | |||||||||||||||||
| United States | 3 | % | - | % | 3 | % | |||||||||||||
| Europe | (9 | ) | % | 7 | % | (2 | ) | % | |||||||||||
| International | 12 | % | (6 | ) | % | 6 | % | ||||||||||||
| Total | 1 | % | 1 | % | 2 | % | |||||||||||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||||||||||||
| Biomet, Inc. | ||||||||
| As Reported Consolidated Statements of Operations | ||||||||
| (in millions, unaudited) | ||||||||
| Three Months Ended | Three Months Ended | |||||||
| November 30, 2010 | November 30, 2009 | |||||||
| Net sales | $ | 698.3 | $ | 695.6 | ||||
| Cost of sales | 207.5 | 213.6 | ||||||
| Gross profit | 490.8 | 482.0 | ||||||
| Gross profit percentage | 70.3 | % | 69.3 | % | ||||
| Selling, general and administrative expense | 260.6 | 267.4 | ||||||
| Research and development expense | 29.6 | 25.2 | Amortization | 94.8 | 95.3 | |||
| Operating income | 105.8 | 94.1 | ||||||
| Percentage of Net Sales | 15.2 | % | 13.5 | % | ||||
| Other (income) expense | (3.9 | ) | (10.6 | ) | ||||
| Interest expense | 122.9 | 130.1 | ||||||
| Loss before income taxes | (13.2 | ) | (25.4 | ) | ||||
| Benefit from income taxes | (5.6 | ) | (18.2 | ) | ||||
| Tax rate | 42.4 | % | 71.7 | % | ||||
| Net loss | $ | (7.6 | ) | $ | (7.2 | ) | ||
| Percentage of Net Sales | -1.1 | % | -1.0 | % | ||||
| Biomet, Inc. | ||||||||
| As Reported Consolidated Statements of Operations | ||||||||
| (in millions, unaudited) | ||||||||
| Six Months Ended | Six Months Ended | |||||||
| November 30, 2010 | November 30, 2009 | |||||||
| Net sales | $ | 1,339.0 | $ | 1,325.7 | ||||
| Cost of sales | 401.5 | 398.9 | ||||||
| Gross profit | 937.5 | 926.8 | ||||||
| Gross profit percentage | 70.0 | % | 69.9 | % | ||||
| Selling, general and administrative expense | 512.5 | 513.4 | ||||||
| Research and development expense | 59.5 | 50.1 | ||||||
| Amortization | 190.0 | 190.1 | ||||||
| Operating income | 175.5 | 173.2 | ||||||
| Percentage of Net Sales | 13.1 | % | 13.1 | % | ||||
| Other (income) expense | (5.7 | ) | (14.9 | ) | ||||
| Interest expense | 249.7 | 261.6 | ||||||
| Loss before income taxes | (68.5 | ) | (73.5 | ) | ||||
| Benefit from income taxes | (43.1 | ) | (43.5 | ) | ||||
| Tax rate | 62.9 | % | 59.2 | % | ||||
| Net loss | $ | (25.4 | ) | $ | (30.0 | ) | ||
| Percentage of Net Sales | -1.9 | % | -2.3 | % | ||||
| Biomet, Inc. | |||||||
| Other Financial Information | |||||||
| Operating Income, as reported to Operating Income, as adjusted | |||||||
| (in millions, unaudited) | |||||||
| Three Months Ended | Three Months Ended | ||||||
| November 30, 2010 | November 30, 2009 | ||||||
| Operating income, as reported | $ | 105.8 | $ | 94.1 | |||
| Purchase accounting depreciation | 4.4 | 4.4 | |||||
| Purchase accounting amortization | 92.5 | 94.3 | |||||
| Total merger related depreciation and amortization | 96.9 | 98.7 | |||||
| Share-based payment | 4.3 | 4.3 | |||||
| Litigation settlements and reserves and other legal fees | 3.1 | 3.5 | |||||
|
Operational restructuring and consulting expenses related to operational |
8.4 | 17.8 | |||||
| Sponsor fee | 2.6 | 2.7 | |||||
| Total non-merger related items | 18.4 | 28.3 | |||||
| Total items (pre-tax) excluded per our credit agreement | 115.3 | 127.0 | |||||
| Operating income, as adjusted* | $ | 221.1 | $ | 221.1 | |||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||
| Biomet, Inc. | |||||||
| Other Financial Information | |||||||
| Operating Income, as reported to Operating Income, as adjusted | |||||||
| (in millions, unaudited) | |||||||
| Six Months Ended | Six Months Ended | ||||||
| November 30, 2010 | November 30, 2009 | ||||||
| Operating income, as reported | $ | 175.5 | $ | 173.2 | |||
| Purchase accounting depreciation | 8.8 | 8.9 | |||||
| Purchase accounting amortization | 184.9 | 188.2 | |||||
| Total merger related depreciation and amortization | 193.7 | 197.1 | |||||
| Share-based payment | 9.4 | 9.5 | |||||
| Litigation settlements and reserves and other legal fees | 7.4 | 5.2 | |||||
|
Operational restructuring and consulting expenses related to operational |
17.7 | 23.3 | |||||
| Sponsor fee | 4.9 | 4.9 | |||||
| Total non-merger related items | 39.4 | 42.9 | |||||
| Total items (pre-tax) excluded per our credit agreement | 233.1 | 240.0 | |||||
| Operating income, as adjusted* | $ | 408.6 | $ | 413.2 | |||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||
| Biomet, Inc. | ||||||||
| Other Financial Information | ||||||||
| Net Loss to EBITDA, as reported | ||||||||
| (in millions, unaudited) | ||||||||
| Three Months Ended | Three Months Ended | |||||||
| November 30, 2010 | November 30, 2009 | |||||||
| Net loss, as reported | $ | (7.6 | ) | $ | (7.2 | ) | ||
| Depreciation | 44.7 | 47.7 | ||||||
| Amortization | 94.8 | 95.3 | ||||||
| Interest expense | 122.9 | 130.1 | ||||||
| Other (income) expense, net | (3.9 | ) | (10.6 | ) | ||||
| Income taxes | (5.6 | ) | (18.2 | ) | ||||
| EBITDA, as reported* | $ | 245.3 | $ | 237.1 | ||||
| * See Non-GAAP Financial Measures Disclosure Above | ||||||||
| Biomet, Inc. | ||||||||
| Other Financial Information | ||||||||
| Net Loss to EBITDA, as reported | ||||||||
| (in millions, unaudited) | ||||||||
| Six Months Ended | Six Months Ended | |||||||
| November 30, 2010 | November 30, 2009 | |||||||
| Net loss, as reported | $ | (25.4 | ) | $ | (30.0 | ) | ||
| Depreciation | 86.2 | 89.5 | ||||||
| Amortization | 190.0 | 190.1 | ||||||
| Interest expense | 249.7 | 261.6 | ||||||
| Other (income) expense, net | (5.7 | ) | (14.9 | ) | ||||
| Income taxes | (43.1 | ) | (43.5 | ) | ||||
| EBITDA, as reported* | $ | 451.7 | $ | 452.8 | ||||
| * See Non-GAAP Financial Measures Disclosure Above | ||||||||
| Biomet, Inc. | ||||||||
| Other Financial Information | ||||||||
| Operating Income, as reported to EBITDA, as adjusted | ||||||||
| (in millions, unaudited) | ||||||||
| Three Months Ended | Three Months Ended | |||||||
| November 30, 2010 | November 30, 2009 | |||||||
| Operating income, as reported | $ | 105.8 | $ | 94.1 | ||||
| Depreciation | 44.7 | 47.7 | ||||||
| Amortization | 94.8 | 95.3 | ||||||
| EBITDA, as reported* | $ | 245.3 | $ | 237.1 | ||||
| Special items and purchase accounting adjustments: | ||||||||
| Share-based payment | 4.3 | 4.3 | ||||||
| Litigation settlements and reserves and other legal fees | 3.1 | 3.5 | ||||||
|
Operational restructuring and consulting expenses related to operational |
8.4 | 17.8 | ||||||
| Sponsor fee | 2.6 | 2.7 | ||||||
| EBITDA, as adjusted* | $ | 263.7 | $ | 265.4 | ||||
| Net sales | $ | 698.3 | $ | 695.6 |
|
|||
| EBITDA percentage, as reported | 35.1 | % | 34.1 | % | ||||
| EBITDA percentage, as adjusted* | 37.8 | % | 38.2 | % | ||||
| * See Non-GAAP Financial Measures Disclosure Above | ||||||||
| Biomet, Inc. | ||||||||
| Other Financial Information | ||||||||
| Operating Income, as reported to EBITDA, as adjusted | ||||||||
| (in millions, unaudited) | ||||||||
| Six Months Ended | Six Months Ended | |||||||
| November 30, 2010 | November 30, 2009 | |||||||
| Operating income, as reported | $ | 175.5 | $ | 173.2 | ||||
| Depreciation | 86.2 | 89.5 | ||||||
| Amortization | 190.0 | 190.1 | ||||||
| EBITDA, as reported* | $ | 451.7 | $ | 452.8 | ||||
| Share-based payment | 9.4 | 9.5 | ||||||
| Litigation settlements and reserves and other legal fees | 7.4 | 5.2 | ||||||
|
Operational restructuring and consulting expenses related to operational |
17.7 | 23.3 | ||||||
| Sponsor fee | 4.9 | 4.9 | ||||||
| EBITDA, as adjusted* | $ | 491.1 | $ | 495.7 | ||||
| Net sales | $ | 1,339.0 | $ | 1,325.7 |
|
|||
| EBITDA percentage, as reported | 33.7 | % | 34.2 | % | ||||
| EBITDA percentage, as adjusted* | 36.7 | % | 37.4 | % | ||||
| * See Non-GAAP Financial Measures Disclosure Above | ||||||||
| Biomet, Inc. | |||||||||
| Reconciliation of GAAP Consolidated Net Loss to | |||||||||
| Non-GAAP Adjusted Consolidated Net Income | |||||||||
| (in millions, unaudited) | |||||||||
| Three Months Ended | Three Months Ended | ||||||||
| November 30, 2010 | November 30, 2009 | ||||||||
| Net loss, as reported | $ | (7.6 | ) | $ | (7.2 | ) | |||
| Purchase accounting depreciation | 4.4 | 4.4 | |||||||
| Purchase accounting amortization | 92.5 | 94.3 | |||||||
| Share-based payment | 4.3 | 4.3 | |||||||
| Litigation settlements and reserves and other legal fees | 3.1 | 3.5 | |||||||
|
Operational restructuring and consulting expenses related to operational |
8.4 | 17.8 | |||||||
| Sponsor fee | 2.6 | 2.7 | |||||||
|
Tax effect on special and purchase accounting items |
(41.7 | ) | (45.0 | ) | |||||
| Net income, as adjusted* | $ | 66.0 | $ | 74.8 | |||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||
| Biomet, Inc. | |||||||||
| Reconciliation of GAAP Consolidated Net Loss to | |||||||||
| Non-GAAP Adjusted Consolidated Net Income | |||||||||
| (in millions, unaudited) | |||||||||
| Six Months Ended | Six Months Ended | ||||||||
| November 30, 2010 | November 30, 2009 | ||||||||
| Net loss, as reported | $ | (25.4 | ) | $ | (30.0 | ) | |||
| Purchase accounting depreciation | 8.8 | 8.9 | |||||||
| Purchase accounting amortization | 184.9 | 188.2 | |||||||
| Share-based payment | 9.4 | 9.5 | |||||||
| Litigation settlements and reserves and other legal fees | 7.4 | 5.2 | |||||||
|
Operational restructuring and consulting expenses related to operational |
17.7 | 23.3 | |||||||
| Sponsor fee | 4.9 | 4.9 | |||||||
| Tax effect on special and purchase accounting items | (90.9 | ) | (86.0 | ) | |||||
| Net income, as adjusted* | $ | 116.8 | $ | 124.0 | |||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||
| Biomet, Inc. | |||||||||
| Other Financial Information | |||||||||
| Senior Secured Leverage Ratio | |||||||||
| (in millions, unaudited) | |||||||||
| November 30, 2010 | May 31, 2008 | ||||||||
| Senior Secured Debt: | |||||||||
| USD Term Loan B | $ | 2,269.8 | $ | 2,328.3 | |||||
| EUR Term Loan B | 1,119.8 | 1,355.2 | |||||||
| Asset Based Revolver | - | - | |||||||
| Cash Flow Revolvers | - | - | |||||||
| Consolidated Senior Secured Debt | 3,389.6 | A | 3,683.5 | F | |||||
| Senior Notes | 2,550.7 | 2,570.7 | |||||||
| European Operations | 5.8 | 46.6 | |||||||
| Consolidated Total Debt | 5,946.1 | C | 6,300.8 | H | |||||
| Cash | (228.6 | ) | (127.6 | ) | |||||
| Net Debt* | $ | 5,717.5 | D | $ | 6,173.2 | I | |||
| LTM EBITDA* | |||||||||
| Quarter 3 Fiscal 2010 EBITDA | 250.7 | ||||||||
| Quarter 4 Fiscal 2010 EBITDA | 253.6 | ||||||||
| Quarter 1 Fiscal 2011 EBITDA | 227.4 | ||||||||
| Quarter 2 Fiscal 2011 EBITDA | 263.7 | ||||||||
| "Run Rate" Cost Savings** | - | E | |||||||
| LTM EBITDA* | $ | 995.4 | B | ||||||
| Quarter 1 Fiscal 2008 EBITDA | 180.7 | ||||||||
| Quarter 2 Fiscal 2008 EBITDA | 210.8 | ||||||||
| Quarter 3 Fiscal 2008 EBITDA | 217.1 | ||||||||
| Quarter 4 Fiscal 2008 EBITDA | 220.5 | ||||||||
| "Run Rate" Cost Savings** | 57.0 | J | |||||||
| LTM EBITDA* | $ | 886.1 | G | ||||||
| Senior Secured Leverage Ratio | 3.41 | A / B | 4.16 | F / G | |||||
| Total Leverage Ratio | 5.97 | C / B | 7.11 | H / G | |||||
| Total Leverage Ratio (Net Debt) | 5.74 | D / B | 6.97 | I / G | |||||
| Excluding Cost Savings** | 5.74 | D / (B-E) | 7.45 | I / (G-J) | |||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||
| ** As defined by the Credit Agreement dated September 25, 2007 | |||||||||
| Biomet, Inc. | ||||||||
| Balance Sheets | ||||||||
| (in millions, unaudited) | ||||||||
| (Preliminary) | ||||||||
| November 30, 2010 | May 31, 2010 | |||||||
| Assets | ||||||||
| Cash and cash equivalents | $ | 228.6 | $ | 189.1 | ||||
| Accounts receivable, net | 475.4 | 452.5 | ||||||
| Income tax receivable | 6.7 | 19.2 | ||||||
| Inventories | 571.4 | 507.3 | ||||||
| Current deferred income taxes | 56.6 | 64.3 | ||||||
| Prepaid expenses and other | 95.3 | 72.6 | ||||||
| Property, plant and equipment, net | 636.3 | 622.0 | ||||||
| Intangible assets, net | 5,131.6 | 5,190.3 | ||||||
| Goodwill | 4,800.8 | 4,707.5 | ||||||
| Other assets | 121.1 | 144.2 | ||||||
| Total Assets | $ | 12,123.8 | $ | 11,969.0 | ||||
| Liabilities and Shareholder's Equity | ||||||||
| Current liabilities | $ | 472.9 | $ | 482.9 | ||||
| Current portion of long-term debt | 36.4 | 35.6 | ||||||
| Long-term debt, net of current portion | 5,909.7 | 5,860.9 | ||||||
| Deferred income taxes, long-term | 1,648.1 | 1,674.9 | ||||||
| Other long-term liabilities | 188.0 | 181.2 | ||||||
| Shareholder's equity | 3,868.7 | 3,733.5 | ||||||
| Total Liabilities and Shareholder's Equity | $ | 12,123.8 | $ | 11,969.0 | ||||
| Net Debt (a)* | $ | 5,717.5 | $ | 5,707.4 | ||||
| (a) Net debt is the sum of total debt less cash and cash equivalents and short-term investments. | ||||||||
| * See Non-GAAP Financial Measures Disclosure Above | ||||||||
| Biomet, Inc. | ||||||||||||
| Consolidated Statements of Cash Flows | ||||||||||||
| (in millions, unaudited) | ||||||||||||
| Fiscal 2011 | ||||||||||||
| (Preliminary) | (Preliminary) | |||||||||||
| Three Months Ended | Three Months Ended | Six Months Ended | ||||||||||
| August 31, 2010 | November 30, 2010 | November 30, 2010 | ||||||||||
| CASH FLOWS PROVIDED BY OPERATING ACTIVITIES: | ||||||||||||
| Net loss | $ | (17.8 | ) | $ | (7.6 | ) | $ | (25.4 | ) | |||
| Adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||
| Depreciation and amortization | 136.7 | 139.5 | 276.2 | |||||||||
| Amortization of deferred financing costs | 2.8 | 2.9 | 5.7 | |||||||||
| Stock based compensation expense | 5.1 | 4.3 | 9.4 | |||||||||
| Recovery of doubtful accounts receivable | (1.3 | ) | (0.3 | ) | (1.6 | ) | ||||||
| Gain on sale of investments, net | - | (2.6 | ) | (2.6 | ) | |||||||
| Provision for inventory obsolescence | 1.7 | 5.3 | 7.0 | |||||||||
| Deferred income taxes | (43.8 | ) | (10.6 | ) | (54.4 | ) | ||||||
| Other | 0.5 | (18.2 | ) | (17.7 | ) | |||||||
| Changes in operating assets and liabilities: | ||||||||||||
| Accounts receivable | 27.1 | (28.6 | ) | (1.5 | ) | |||||||
| Inventories | (18.3 | ) | (33.2 | ) | (51.5 | ) | ||||||
| Prepaid expenses | (12.2 | ) | 10.5 | (1.7 | ) | |||||||
| Accounts payable | (0.6 | ) | 3.0 | 2.4 | ||||||||
| Income taxes | 4.3 | 2.9 | 7.2 | |||||||||
| Accrued interest | 67.7 | (74.3 | ) | (6.6 | ) | |||||||
| Other | (20.6 | ) | 27.1 | 6.5 | ||||||||
| Net cash provided by operating activities | 131.3 | 20.1 | 151.4 | |||||||||
| CASH FLOWS USED IN INVESTING ACTIVITIES: | ||||||||||||
| Proceeds from sales of investments | 3.8 | 7.9 | 11.7 | |||||||||
| Net proceeds from sale of property and equipment | - | 4.8 | 4.8 | |||||||||
| Capital expenditures | (36.5 | ) | (52.3 | ) | (88.8 | ) | ||||||
| Acquisitions, net of cash acquired | (9.6 | ) | (6.8 | ) | (16.4 | ) | ||||||
| Net cash used in investing activities | (42.3 | ) | (46.4 | ) | (88.7 | ) | ||||||
| CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES: | ||||||||||||
| Debt: | ||||||||||||
| Proceeds under revolving credit agreements | 0.1 | - | 0.1 | |||||||||
| Payments under revolving credit agreements | (0.6 | ) | (0.5 | ) | ) | |||||||
| Payments under senior secured credit facility | (8.5 | ) | (8.7 | ) | (17.2 | ) | ||||||
| Repurchases of senior notes | - | (11.2 | ) | (11.2 | ) | |||||||
| Equity: | ||||||||||||
| Repurchase of LVB Acquisition, Inc. shares | (0.2 | ) | (0.8 | ) | (1.0 | ) | ||||||
| Net cash provided by (used in) financing activities | (9.2 | ) | (21.2 | ) | (30.4 | ) | ||||||
| Effect of exchange rate changes on cash | 5.1 | 2.1 | 7.2 | |||||||||
| Increase (decrease) in cash and cash equivalents | 84.9 | (45.4 | ) | 39.5 | ||||||||
| Cash and cash equivalents, beginning of period | 189.1 | 274.0 | 189.1 | |||||||||
| Cash and cash equivalents, end of period | $ | 274.0 | $ | 228.6 | $ | 228.6 | ||||||
| Supplemental disclosures of cash flow information: | ||||||||||||
| Cash paid during the period for: | ||||||||||||
| Interest | $ | 56.3 |
|
$ | 194.5 | $ | 250.8 | |||||
| Income taxes | $ | 6.5 |
|
$ | 11.2 | $ | 17.7 | |||||
| Biomet, Inc. | ||||||||||||
| Consolidated Statements of Cash Flows | ||||||||||||
| (in millions, unaudited) | ||||||||||||
| Fiscal 2010 | ||||||||||||
| Three Months Ended | Three Months Ended | Six Months Ended | ||||||||||
| August 31, 2009 | November 30, 2009 | November 30, 2009 | ||||||||||
| CASH FLOWS PROVIDED BY OPERATING ACTIVITIES: | ||||||||||||
| Net loss | $ | (22.8 | ) | $ | (7.2 | ) | $ | (30.0 | ) | |||
| Adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||
| Depreciation and amortization | 136.6 | 143.0 | 279.6 | |||||||||
| Amortization of deferred financing costs | 2.8 | 2.8 | 5.6 | |||||||||
| Stock based compensation expense | 5.2 | 4.3 | 9.5 | |||||||||
| Recovery of doubtful accounts receivable | (5.2 | ) | (0.6 | ) | (5.8 | ) | ||||||
| Gain on sale of investments, net | (0.8 | ) | (0.4 | ) | (1.2 | ) | ||||||
| Provision for inventory obsolescence | 6.5 | 2.3 | 8.8 | |||||||||
| Deferred income taxes | (47.1 | ) | (30.7 | ) | (77.8 | ) | ||||||
| Other | (1.1 | ) | 6.2 | 5.1 | ||||||||
| Changes in operating assets and liabilities: | ||||||||||||
| Accounts receivable | 19.8 | (47.5 | ) | (27.7 | ) | |||||||
| Inventories | (22.5 | ) | (9.4 | ) | (31.9 | ) | ||||||
| Prepaid expenses | (4.4 | ) | (1.8 | ) | (6.2 | ) | ||||||
| Accounts payable | (3.0 | ) | (6.1 | ) | (9.1 | ) | ||||||
| Income taxes | 14.6 | 8.3 | 22.9 | |||||||||
| Accrued interest | 70.0 | (70.6 | ) | (0.6 | ) | |||||||
| Other | (93.1 | ) | 33.0 | (60.1 | ) | |||||||
| Net cash provided by operating activities | 55.5 | 25.6 | 81.1 | |||||||||
| CASH FLOWS USED IN INVESTING ACTIVITIES: | ||||||||||||
| Proceeds from sales of investments | 3.4 | 2.9 | 6.3 | |||||||||
| Purchases of investments | (1.8 | ) | (2.0 | ) | (3.8 | ) | ||||||
| Capital expenditures | (53.9 | ) | (52.1 | ) | (106.0 | ) | ||||||
| Acquisitions, net of cash acquired | (2.4 | ) | (6.6 | ) | (9.0 | ) | ||||||
| Net cash used in investing activities | (54.7 | ) | (57.8 | ) | (112.5 | ) | ||||||
| CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES: | ||||||||||||
| Debt: | ||||||||||||
| Proceeds under revolving credit agreements | 20.1 | - | 20.1 | |||||||||
| Payments under revolving credit agreements | (1.3 | ) | (66.7 | ) | (68.0 | ) | ||||||
| Payments under senior secured credit facility | (8.9 | ) | (9.0 | ) | (17.9 | ) | ||||||
| Equity: | ||||||||||||
| Repurchase of LVB Acquisition, Inc. shares | (0.6 | ) | (0.5 | ) | (1.1 | ) | ||||||
| Net cash provided by (used in) financing activities | 9.3 | (76.2 | ) | (66.9 | ) | |||||||
| Effect of exchange rate changes on cash | 0.7 | (0.4 | ) | 0.3 | ||||||||
| Increase (decrease) in cash and cash equivalents | 10.8 | (108.8 | ) | (98.0 | ) | |||||||
| Cash and cash equivalents, beginning of period | 215.6 | 226.4 | 215.6 | |||||||||
| Cash and cash equivalents, end of period | $ | 226.4 | $ | 117.6 | $ | 117.6 | ||||||
| Supplemental disclosures of cash flow information: | ||||||||||||
| Cash paid during the period for: | ||||||||||||
| Interest | $ | 58.9 | $ | 198.2 | $ | 257.1 | ||||||
| Income taxes | $ | 0.8 | $ | 5.6 | $ | 6.4 | ||||||
| Biomet, Inc. | ||||||||||||
| Other Financial Information | ||||||||||||
| GAAP Operating Cash Flow Reconciled to Free Cash Flow & Unlevered Free Cash Flow | ||||||||||||
| (in millions, unaudited) | ||||||||||||
| Fiscal 2011 | ||||||||||||
| (Preliminary) | (Preliminary) | |||||||||||
| Three Months Ended | Three Months Ended | Six Months Ended | ||||||||||
| August 31, 2010 | November 30, 2010 | November 30, 2010 | ||||||||||
| Net loss | $ | (17.8 | ) | $ | (7.6 | ) | $ | (25.4 | ) | |||
| Adjustments: | ||||||||||||
| Depreciation and amortization | 136.7 | 139.5 | 276.2 | |||||||||
| Amortization of deferred financing costs | 2.8 | 2.9 | 5.7 | |||||||||
| Stock based compensation expense | 5.1 | 4.3 | 9.4 | |||||||||
| Recovery of doubtful accounts receivable | (1.3 | ) | (0.3 | ) | (1.6 | ) | ||||||
| Gain on sale of investments, net | - | (2.6 | ) | (2.6 | ) | |||||||
| Provision for inventory obsolescence | 1.7 | 5.3 | 7.0 | |||||||||
| Deferred income taxes | (43.8 | ) | (10.6 | ) | (54.4 | ) | ||||||
| Other | 0.5 | (18.2 | ) | (17.7 | ) | |||||||
| TOTAL | 83.9 | 112.7 | 196.6 | |||||||||
| Changes In: | ||||||||||||
| Accounts receivables | 27.1 | (28.6 | ) | (1.5 | ) | |||||||
| Inventories | (18.3 | ) | (33.2 | ) | (51.5 | ) | ||||||
| Prepaid expenses | (12.2 | ) | 10.5 | (1.7 | ) | |||||||
| Accounts payable | (0.6 | ) | 3.0 | 2.4 | ||||||||
| Income taxes | 4.3 | 2.9 | 7.2 | |||||||||
| Accrued Interest | 67.7 | (74.3 | ) | (6.6 | ) | |||||||
| Other | (20.6 | ) | 27.1 | 6.5 | ||||||||
| Net cash provided by operating activities | $ | 131.3 | $ | 20.1 | $ | 151.4 | ||||||
| Capital expenditures | (36.5 | ) | (52.3 | ) | (88.8 | ) | ||||||
| Free Cash Flow* | $ | 94.8 | $ | (32.2 | ) | $ | 62.6 | |||||
| Acquisitions, net of cash acquired | (9.6 | ) | (6.8 | ) | (16.4 | ) | ||||||
| Proceeds from sales of investments | 3.8 | 7.9 | 11.7 | |||||||||
| Proceeds from sale of property and equipment | - | 4.8 | 4.8 | |||||||||
| Loss on bond repurchase | - | (1.2 | ) | (1.2 | ) | |||||||
| Repurchase of LVB Acquisition, Inc. shares | (0.2 | ) | (0.8 | ) | (1.0 | ) | ||||||
| Add back: cash paid for interest | 56.3 | 194.5 | 250.8 | |||||||||
| Effect of exchange rates on cash | 5.1 | 2.1 | 7.2 | |||||||||
| Unlevered Free Cash Flow* (1) | $ | 150.2 | $ | 168.3 | $ | 318.5 | ||||||
| (1) Cash flow that does not take into account the interest payments required on outstanding debt. Commonly used by companies that are highly leveraged to show how assets perform before interest. | ||||||||||||
| * See Non-GAAP Financial Measures Disclosure Above | ||||||||||||
| Biomet, Inc. | |||||||||||
| Other Financial Information | |||||||||||
| GAAP Operating Cash Flow Reconciled to Free Cash Flow & Unlevered Free Cash Flow | |||||||||||
| (in millions, unaudited) | |||||||||||
| Fiscal 2010 | |||||||||||
| Three Months Ended | Three Months Ended | Six Months Ended | |||||||||
| August 31, 2009 | November 30, 2009 | November 30, 2009 | |||||||||
| Net loss | $ | (22.8 | ) | $ | (7.2 | ) | $ | (30.0 | ) | ||
| Adjustments: | |||||||||||
| Depreciation and amortization | 136.6 | 143.0 | 279.6 | ||||||||
| Amortization of deferred financing costs | 2.8 | 2.8 | 5.6 | ||||||||
| Stock based compensation expense | 5.2 | 4.3 | 9.5 | ||||||||
| Recovery of doubtful accounts receivable | (5.2 | ) | (0.6 | ) | (5.8 | ) | |||||
| Gain on sale of investments, net | (0.8 | ) | (0.4 | ) | (1.2 | ) | |||||
| Provision for inventory obsolescence | 6.5 | 2.3 | 8.8 | ||||||||
| Deferred income taxes | (47.1 | ) | (30.7 | ) | (77.8 | ) | |||||
| Other | (1.1 | ) | 6.2 | 5.1 | |||||||
| TOTAL | 74.1 | 119.7 | 193.8 | ||||||||
| Changes In: | |||||||||||
| Accounts receivables | 19.8 | (47.5 | ) | (27.7 | ) | ||||||
| Inventories | (22.5 | ) | (9.4 | ) | (31.9 | ) | |||||
| Prepaid expenses | (4.4 | ) | (1.8 | ) | (6.2 | ) | |||||
| Accounts payable | (3.0 | ) | (6.1 | ) | (9.1 | ) | |||||
| Income taxes | 14.6 | 8.3 | 22.9 | ||||||||
| Accrued Interest | 70.0 | (70.6 | ) | (0.6 | ) | ||||||
| Other | (93.1 | ) | 33.0 | (60.1 | ) | ||||||
| Net cash provided by operating activities | $ | 55.5 | $ | 25.6 | $ | 81.1 | |||||
| Capital expenditures | (53.9 | ) | (52.1 | ) | (106.0 | ) | |||||
| Free Cash Flow* | $ | 1.6 | $ | (26.5 | ) | $ | (24.9 | ) | |||
| Acquisitions, net of cash acquired | (2.4 | ) | (6.6 | ) | (9.0 | ) | |||||
| Proceeds from sales of investments | 3.4 | 2.9 | 6.3 | ||||||||
| Purchases of investments | (1.8 | ) | (2.0 | ) | (3.8 | ) | |||||
| Repurchase of LVB Acquisition, Inc. shares | (0.6 | ) | (0.5 | ) | (1.1 | ) | |||||
| Add back: cash paid for interest | 58.9 | 198.2 | 257.1 | ||||||||
| Effect of exchange rates on cash | 0.7 | (0.4 | ) | 0.3 | |||||||
| Unlevered Free Cash Flow* (1) | $ | 59.8 | $ | 165.1 | $ | 224.9 | |||||
| (1) Cash flow that does not take into account the interest payments required on outstanding debt. Commonly used by companies that are highly leveraged to show how assets perform before interest. | |||||||||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||||
| Biomet, Inc. | ||||||||||
| Other Financial Information | ||||||||||
| Gross Profit, as reported to Gross Profit, as adjusted | ||||||||||
| (in millions, unaudited) | ||||||||||
| Three Months Ended | Three Months Ended | |||||||||
| November 30, 2010 | November 30, 2009 | |||||||||
| Gross profit, as reported | $ | 490.8 | $ | 482.0 | ||||||
| Purchase accounting depreciation | 4.4 | 4.4 | ||||||||
| Share-based payment | 0.3 | 0.5 | ||||||||
| Litigation settlements and reserves and other legal fees | - | (1.1 | ) | |||||||
|
Operational restructuring and consulting expenses related to operational |
5.7 | 12.7 | ||||||||
| Gross profit, as adjusted* | $ | 501.2 | $ | 498.5 | ||||||
| Net sales | $ | 698.3 | $ | 695.6 | ||||||
| Gross profit percentage, as reported | 70.3 | % | 69.3 | % | ||||||
| Gross profit percentage, as adjusted* | 71.8 | % | 71.7 | % | ||||||
| * See Non-GAAP Financial Measures Disclosure Above | ||||||||||
| Biomet, Inc. | ||||||||||
| Other Financial Information | ||||||||||
| Gross Profit, as reported to Gross Profit, as adjusted | ||||||||||
| (in millions, unaudited) | ||||||||||
| Six Months Ended | Six Months Ended | |||||||||
| November 30, 2010 | November 30, 2009 | |||||||||
| Gross profit, as reported | $ | 937.5 | $ | 926.8 | ||||||
| Purchase accounting depreciation | 8.8 | 8.9 | ||||||||
| Share-based payment | 0.6 | 0.9 | ||||||||
| Litigation settlements and reserves and other legal fees | - | (1.1 | ) | |||||||
|
Operational restructuring and consulting expenses related to operational |
12.5 | 15.6 | ||||||||
| Gross profit, as adjusted* | $ | 959.4 | $ | 951.1 | ||||||
| Net sales | $ | 1,339.0 | $ | 1,325.7 | ||||||
| Gross profit percentage, as reported | 70.0 | % | 69.9 | % | ||||||
| Gross profit percentage, as adjusted* | 71.7 | % | 71.7 | % | ||||||
| * See Non-GAAP Financial Measures Disclosure Above | ||||||||||
| Biomet, Inc. | |||||||||||
| Other Financial Information | |||||||||||
| Selling, General and Administrative Expense, as reported to Selling, General and Administrative Expense, as adjusted | |||||||||||
| (in millions, unaudited) | |||||||||||
| Three Months Ended | Three Months Ended | ||||||||||
| November 30, 2010 | November 30, 2009 | ||||||||||
| Selling, general and administrative expense, as reported | $ | 260.6 | $ | 267.4 | |||||||
| Share-based payment | (3.6 | ) | (3.2 | ) | |||||||
| Litigation settlements and reserves and other legal fees | (3.1 | ) | (5.7 | ) | |||||||
|
Operational restructuring and consulting expenses related to operational |
(2.2 | ) | (4.9 | ) | |||||||
| Sponsor fee | (2.6 | ) | (2.7 | ) | |||||||
| Selling, general and administrative expense, as adjusted* | $ | 249.1 | $ | 250.9 | |||||||
| Net sales | $ | 698.3 | $ | 695.6 | |||||||
| SG&A as a percent of sales, as reported | 37.3 | % | 38.4 | % | |||||||
| SG&A as a percent of sales, as adjusted* | 35.7 | % | 36.1 | % | |||||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||||
| Biomet, Inc. | |||||||||||
| Other Financial Information | |||||||||||
| Selling, General and Administrative Expense, as reported to Selling, General and Administrative Expense, as adjusted | |||||||||||
| (in millions, unaudited) | |||||||||||
| Six Months Ended | Six Months Ended | ||||||||||
| November 30, 2010 | November 30, 2009 | ||||||||||
| Selling, general and administrative expense, as reported | $ | 512.5 | $ | 513.4 | |||||||
| Share-based payment | (7.8 | ) | (7.4 | ) | |||||||
| Litigation settlements and reserves and other legal fees | (7.4 | ) | (7.4 | ) | |||||||
|
Operational restructuring and consulting expenses related to operational |
(4.3 | ) | (7.5 | ) | |||||||
| Sponsor fee | (4.9 | ) | (4.9 | ) | |||||||
| Selling, general and administrative expense, as adjusted* | $ | 488.1 | $ | 486.2 | |||||||
| Net sales | $ | 1,339.0 | $ | 1,325.7 | |||||||
| SG&A as a percent of sales, as reported | 38.3 | % | 38.7 | % | |||||||
| SG&A as a percent of sales, as adjusted* | 36.5 | % | 36.7 | % | |||||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||||
| Biomet, Inc. | |||||||||||
| Other Financial Information | |||||||||||
| Research and Development Expense, as reported to Research and Development Expense, as adjusted | |||||||||||
| (in millions, unaudited) | |||||||||||
| Three Months Ended | Three Months Ended | ||||||||||
| November 30, 2010 | November 30, 2009 | ||||||||||
| Research and development expense, as reported | $ | 29.6 | $ | 25.2 | |||||||
| Share-based payment | (0.4 | ) | (0.6 | ) | |||||||
| Litigation settlements and reserves and other legal fees | - | 1.1 | |||||||||
|
Operational restructuring and consulting expenses related to operational initiatives (severance, and other related costs) |
(0.5 | ) | (0.2 | ) | |||||||
| Research and development expense, as adjusted* | $ | 28.7 | $ | 25.5 | |||||||
| Net sales | $ | 698.3 | $ | 695.6 | |||||||
| R&D as a percent of sales, as reported | 4.2 | % | 3.6 | % | |||||||
| R&D as a percent of sales, as adjusted* | 4.1 | % | 3.7 | % | |||||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||||
| Biomet, Inc. | |||||||||||
| Other Financial Information | |||||||||||
| Research and Development Expense, as reported to Research and Development Expense, as adjusted | |||||||||||
| (in millions, unaudited) | |||||||||||
| Six Months Ended | Six Months Ended | ||||||||||
| November 30, 2010 | November 30, 2009 | ||||||||||
| Research and development expense, as reported | $ | 59.5 | $ | 50.1 | |||||||
| Share-based payment | (1.0 | ) | (1.2 | ) | |||||||
| Litigation settlements and reserves and other legal fees | - | 1.1 | |||||||||
|
Operational restructuring and consulting expenses related to operational initiatives (severance, and other related costs) |
(0.9 | ) | (0.2 | ) | |||||||
| Research and development expense, as adjusted* | $ | 57.6 | $ | 49.8 | |||||||
| Net sales | $ | 1,339.0 | $ | 1,325.7 | |||||||
| R&D as a percent of sales, as reported | 4.4 | % | 3.8 | % | |||||||
| R&D as a percent of sales, as adjusted* | 4.3 | % | 3.8 | % | |||||||
| * See Non-GAAP Financial Measures Disclosure Above | |||||||||||
Senior Vice President and Chief Financial Officer
or
Director, Corporate Communications
Source:



Ultimate Software Announces Annual List of Distinguished “HR Heroes”
Advisor News
- House panel votes to raise certain taxes, transfer money to offset Medicaid shortfall
- Iowa House backs temporary tax hike to fill Medicaid gap
- Iowa Medicaid temporary tax plan draws sharp public opposition
- Charitable giving planning can strengthen advisor/client relationships
- New $6K deduction could provide tax planning window for retirees
More Advisor NewsAnnuity News
- We can help find a loved one’s life insurance policy
- 2025: A record-breaking year for annuity sales via banks and BDs
- Lincoln Financial launches two new FIAs
- Great-West Life & Annuity Insurance Company trademark request filed
- The forces shaping life and annuities in 2026
More Annuity NewsHealth/Employee Benefits News
- In U.S. Health Insurance Market, Consolidation Of Insurers Is Increasing Premiums
- Health insurance jargon can be frustrating and confusing – here's how to navigate it
- Minnesota Blue Cross CEO steps down from Sutter Health board over conflict of interest
- 'No-cost" Lantern surgical benefit has modest early use from SHP members
- House panel votes to raise certain taxes, transfer money to offset Medicaid shortfall
More Health/Employee Benefits NewsLife Insurance News
- Murray Giles Hulse
- New individual life premium hits record-setting $17.5B in 2025
- Maryland orders Cigna to halt underpaying doctors or give cause
- Insurers optimistic about their investments in 2026
- AM Best Affirms Credit Ratings of PVI Insurance Corporation
More Life Insurance News