Loading, Please Wait...

CST: 22/07/2019 18:09:21   

Wright Medical Group N.V. Reports 2019 First Quarter Financial Results

76 Days ago

First Quarter 2019 Net Sales, Including Cartiva®, of $230 Million, Representing As-Reported Growth of 16%, Constant Currency Growth of 18% and Organic Constant Currency Growth of 13%

First Quarter 2019 Record Gross Margins of 80%

First Quarter 2019 Net Loss From Continuing Operations of $30 Million; Non-GAAP Adjusted EBITDA From Continuing Operations of $37 Million, Representing Non-GAAP Adjusted EBITDA Margin of 16%, an Approximate 300 Basis Point Expansion Over Prior Year Quarter

Company Reiterates 2019 Annual Guidance

AMSTERDAM, The Netherlands, May 07, 2019 (GLOBE NEWSWIRE) -- Wright Medical Group N.V. (NASDAQ:WMGI) today reported financial results for its first quarter ended March 31, 2019 and reiterated its 2019 annual guidance.  Unless otherwise noted, all net sales growth rates in this release are stated on a constant currency basis.     

Net sales totaled $230.1 million during the first quarter ended March 31, 2019, representing 15.9% as reported, 17.8% constant currency, 12.7% pro-forma constant currency and 13.1% organic constant currency growth.  Gross margins were 80% during the first quarter of 2019, both as reported and on a non-GAAP adjusted basis.  Reconciliations of all historical non-GAAP financial measures used in this release to the most comparable GAAP measures can be found in the attached financial tables.

Robert Palmisano, president and chief executive officer, commented, “Our first quarter net sales results represent an outstanding start to 2019, with 18% constant currency growth, and 13% pro-forma and organic constant currency growth, driven by exceptional performance across our total U.S. business with organic growth of 17%.  This was led by U.S. upper extremities growth of 21% and 11% organic U.S. foot and ankle growth, with 18% growth in our total ankle franchise and above market growth in the ambulatory surgery center segment.  In addition, Cartiva sales of $9.2 million finished ahead of expectations and returned to year over year growth ahead of schedule.”

Palmisano continued, “Our U.S. shoulder business delivered another strong performance with 21% growth, which is approximately triple the market growth rate.  We continue to take share in U.S. shoulder, and we anticipate that accelerating adoption of our BLUEPRINT enabling technology, SIMPLICITI shoulder, our ongoing PERFORM Reversed launch and the upcoming full launch of our REVIVE revision shoulder system will continue to drive outstanding shoulder sales growth in 2019 and beyond.  On the lower extremities side of the business, we had an excellent quarter organically with high teens growth in total ankle and strong double-digit growth in the ambulatory surgery center portion of our business.  Additionally, Cartiva was fully launched with our U.S. lower extremities sales force on January 1, including the integration of the former Cartiva distributors that we have chosen to retain.  We couldn’t be happier with the Cartiva acquisition.  This provides us with another platform technology with high gross margins and many avenues for growth.”

Palmisano further commented, “In addition to these strong sales growth results, we also achieved record gross margins of 80% and adjusted EBITDA margin expansion of approximately 300 basis points, all of which we believe put us on a strong pathway for the remainder of the year and right on track to achieve our previously stated goals of double-digit net sales growth and adjusted EBITDA margin in excess of 20% for the full fourth quarter of 2019.”  

Net loss from continuing operations for the first quarter of 2019 totaled $30.3 million, or $(0.24) per diluted share.

The company’s net loss from continuing operations for the first quarter of 2019 included the after-tax impacts of a $14.3 million loss on the exchange of cash convertible notes, primarily due to the settlement of related conversion derivatives, non-cash interest expense of $12.3 million related to its convertible notes, $0.4 million of transition costs, a $0.4 million loss related to fair value adjustments to contingent consideration, non-cash amortization of inventory step-up of $0.4 million associated with inventory acquired from the Cartiva acquisition, a $1.0 million gain related to mark-to-market adjustments on derivative assets and liabilities, a $0.4 million gain related to mark-to-market adjustments on contingent value rights (CVRs) issued in connection with the BioMimetic acquisition, non-cash foreign currency translation income of $0.3 million, and $2.6 million of tax expense due to a change in tax rates on income from deferred intercompany transactions.

The company's first quarter 2019 non-GAAP net loss from continuing operations, as adjusted for the above items, was $1.7 million.  The company's first quarter 2019 non-GAAP adjusted EBITDA from continuing operations, as defined in the non-GAAP to GAAP reconciliation provided later in this release, was $37.4 million. The attached financial tables include reconciliations of all historical non-GAAP measures to the most comparable GAAP measures.

Cash and cash equivalents totaled $161.5 million as of the end of the first quarter of 2019. 

Palmisano concluded, “We have accomplished much on all of our financial and organizational metrics over the past several quarters.  We see that pace continuing.  We exited the quarter on a strong, positive trajectory, and I continue to be optimistic as we look forward.  I believe we are set up well for double-digit net sales growth and significant EBITDA margin expansion in 2019 and beyond.  We also believe our new digital organization that was announced earlier today will pay dividends well into the future.  We have leadership positions in three of the fastest growing markets in orthopaedics.  Additionally, we have truly differentiated products in all of our market segments, exceptional enabling technologies for shoulder and total ankle, very high gross margins and specialized sales forces that are performing at a high level.”

Outlook

The company continues to anticipate net sales for full-year 2019 of approximately $954 million to $966 million, which includes $47 million from Cartiva.  This guidance assumes foreign currency exchange rates in line with current rates, which results in a negative impact of approximately one percentage point as compared to 2018.  This range implies full-year 2019 constant currency net sales growth of 15% to 17%, pro-forma constant currency net sales growth of 11% to 13% and organic constant currency net sales growth of 10% to 12%.

The company continues to anticipate its full-year 2019 non-GAAP adjusted EBITDA from continuing operations guidance, as described in the non-GAAP reconciliation provided later in this release, to be $160 million to $170 million, which with a normal quarterly cadence, would result in fourth quarter of 2019 non-GAAP adjusted EBITDA margin in excess of 20%.    

The company continues to expect its non-GAAP adjusted earnings per share from continuing operations, including share-based compensation, as described in the non-GAAP to GAAP reconciliation provided later in this release, for full-year 2019 to be $0.17 to $0.25 per diluted share.

The company estimates approximately 131 million non-GAAP adjusted diluted weighted average ordinary shares outstanding for fiscal year 2019.

The company’s organic net sales growth rate reflects net sales by the legacy Wright business, which does not include net sales of products obtained through the Cartiva acquisition. The company’s pro forma net sales growth rate has been adjusted to reflect the effect on our net sales of incremental revenues that would have been recognized had Cartiva been acquired on January 1, 2018.

The company's non-GAAP adjusted EBITDA from continuing operations target is measured by adding back to net loss from continuing operations charges for interest, income taxes, depreciation and amortization expenses, non-cash share-based compensation expense and non-operating income and expense.  Additionally, the company’s adjusted EBITDA from continuing operations target excludes possible future acquisitions; other material future business developments; and due diligence, transaction and transition costs associated with acquisitions and divestitures. 

The company’s non-GAAP adjusted earnings per share from continuing operations target is measured by adding back to net loss from continuing operations non-cash interest expense associated with the convertible notes; due diligence, transaction and transition costs associated with acquisitions and divestitures; mark-to-market adjustments to CVRs; non-cash mark-to-market derivative adjustments; loss on modification or extinguishment of debt; non-cash gains and losses associated with foreign currency translation of balances denominated in foreign currencies; and charges for non-cash amortization expenses, net of taxes. Note that as a result of the company’s relatively low effective tax rate due to the valuation allowance impacting a substantial portion of the company’s income/loss, the company is currently estimating the tax effect on amortization expense at 0%. Further, this non-GAAP adjusted earnings per share from continuing operations target excludes possible future acquisitions and other material future business developments.

All of the historical non-GAAP financial measures used in this release are reconciled to the most directly comparable GAAP measures. With respect to the company’s 2019 financial guidance regarding non-GAAP adjusted EBITDA from continuing operations and non-GAAP adjusted earnings per share from continuing operations, however, the company cannot provide a quantitative reconciliation to the most directly comparable GAAP measures without unreasonable effort due to its inability to make accurate projections and estimates related to certain information needed to calculate some of the adjustments as described above, including the foreign currency fluctuations and market driven fair value adjustments to CVRs and derivatives. The anticipated differences between these non-GAAP financial measures and the most directly comparable GAAP measure are described above qualitatively.

The company's anticipated ranges for net sales from continuing operations, non-GAAP adjusted EBITDA from continuing operations, and non-GAAP adjusted earnings per share from continuing operations are forward-looking statements, as are any other statements that anticipate or aspire to future events or performance.  They are subject to various risks and uncertainties that could cause the company's actual results to differ materially from the anticipated targets.  The anticipated targets are not predictions of the company's actual performance.  See the cautionary information about forward-looking statements in the “Cautionary Note Regarding Forward-Looking Statements” section of this release.

Supplemental Financial Information

To view the first quarter of 2019 supplemental financial information, visit ir.wright.com.  For historical information on Wright Medical Group N.V. segment reporting changes and non-GAAP combined pro forma financial information, please refer to the presentation posted on Wright’s website at ir.wright.com in the “Financial Information” section.

Internet Posting of Information

Wright routinely posts information that may be important to investors in the “Investor Relations” section of its website at www.wright.com.  The company encourages investors and potential investors to consult the Wright website regularly for important information about Wright.

Conference Call and Webcast

As previously announced, Wright will host a conference call starting at 3:30 p.m. Central Time today.  The live dial-in number for the call is (844) 295-9436 (U.S.) / (574) 990-1040 (Outside U.S.).  The participant passcode for the call is “Wright.”  A simultaneous webcast of the call will be available via Wright’s corporate website at www.wright.com.   

A replay of the call will be available beginning at 5:30 p.m. Central Time on May 7, 2019 through May 14, 2019.  To hear this replay, dial (855) 859-2056 (U.S.) / (404) 537-3406 (Outside U.S.) and enter code 7398697.  A replay of the conference call will also be available via the internet starting today and continuing for at least 12 months.  To access a replay of the conference call via the internet, go to the “Investor Relations - Presentations/Calendar” section of the company’s corporate website located at www.wright.com.

The conference call may include a discussion of non-GAAP financial measures.  Reference is made to the most directly comparable GAAP financial measures, the reconciliation of the differences between the two financial measures, and the other information included in this release, the Current Report on Form 8-K filed with the U.S. Securities and Exchange Commission (SEC) today, or otherwise available in the “Investor Relations - Supplemental Financial Information” section of the company's corporate website located at www.wright.com.

The conference call may include forward-looking statements.  See the cautionary information about forward-looking statements in the “Cautionary Note Regarding Forward-Looking Statements” section of this release.

About Wright Medical Group N.V.

Wright Medical Group N.V. is a global medical device company focused on extremities and biologics products. The company is committed to delivering innovative, value-added solutions improving the quality of life for patients worldwide.  Wright is a recognized leader of surgical solutions for the upper extremities (shoulder, elbow, wrist and hand), lower extremities (foot and ankle) and biologics markets, three of the fastest growing segments in orthopaedics.  For more information about Wright, visit www.wright.com.

™ and ® denote trademarks and registered trademarks of Wright Medical Group N.V. or its affiliates, registered as indicated in the United States, and in other countries.  All other trademarks and trade names referred to in this release are the property of their respective owners.

Non-GAAP Financial Measures  

To supplement the company’s consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles, the company uses certain non-GAAP financial measures in this release. Reconciliations of the historical non-GAAP financial measures used in this release to the most comparable GAAP measures for the respective periods can be found in tables later in this release. Wright’s non-GAAP financial measures include net sales, excluding the impact of foreign currency; pro-forma constant currency growth; organic constant currency growth; net income, as adjusted; EBITDA, as adjusted; gross margin, as adjusted; earnings, as adjusted; and earnings, as adjusted, per diluted share, in each case, from continuing operations. The company's management believes that the presentation of these measures provides useful information to investors.  These measures may assist investors in evaluating the company's operations, period over period. Wright’s non-GAAP financial measures exclude such items as non-cash interest expense related to the company's convertible notes, loss on modification or extinguishment of debt, transaction and transition costs, net gains and losses on mark-to-market adjustments on CVRs and derivative assets and liabilities, and net non-cash gains and losses on foreign currency translation, all of which may be highly variable, difficult to predict and of a size that could have substantial impact on the company's reported results of operations for a period.  It is for this reason that the company cannot provide without unreasonable effort a quantitative reconciliation to the most directly comparable GAAP measures for its 2019 financial guidance regarding non-GAAP adjusted EBITDA from continuing operations and non-GAAP adjusted earnings per share from continuing operations. Management uses the non-GAAP measures in this release internally for evaluation of the performance of the business, including the allocation of resources and the evaluation of results relative to employee performance compensation targets.  Investors should consider non-GAAP financial measures only as a supplement to, not as a substitute for or as superior to, measures of financial performance prepared in accordance with GAAP.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This release includes forward-looking statements under the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally can be identified by the use of words such as “anticipate,” “expect,” “plans,” “intend,” “could,” “may,” “will,” “believe,” “estimate,” “continue,” “guidance,” “future,” other words of similar meaning and the use of future dates. Forward-looking statements in this release include, but are not limited to, statements about the company’s anticipated financial results for 2019, including net sales, adjusted EBITDA from continuing operations and adjusted earnings per share from continuing operations, anticipated continued strong shoulder sales growth and accelerating adoption of our BLUEPRINT enabling technology, the anticipated success of Cartiva’s SCI and its contribution to growth for our U.S. lower extremities business, the upcoming launch of our REVIVE revision shoulder system, strong execution and new product launches during 2019 and new long-term financial targets. Forward-looking statements by their nature address matters that are, to different degrees, uncertain. Each forward-looking statement contained in this release is subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statement. Applicable risks and uncertainties include, among others, failure to achieve anticipated financial results for 2019 or long-term financial targets, failure to achieve the anticipated financial benefits of the Cartiva acquisition, unanticipated clinical performance issues with our products (including Cartiva products) or the introduction of competitive products with clinical performance attributes that are superior to our products (including Cartiva products), failure to achieve wide market acceptance of our products (including Cartiva products) due to clinical, regulatory, cost, reimbursement or other issues, delay or failure to drive U.S. lower extremities or biologics sales to anticipated levels; continued supply constraints; actual or contingent liabilities; adverse effects of diverting resources and attention to providing transition services to the purchaser of the large joints business; the adequacy of the company’s capital resources and need for additional financing; the timing of regulatory approvals and introduction of new products; physician acceptance, endorsement, and use of new products; failure to achieve the anticipated commercial sales of AUGMENT® Bone Graft and other new products; the effect of regulatory actions, changes in and adoption of reimbursement rates; product liability claims and product recalls; pending and threatened litigation; risks associated with the metal-on-metal master settlement agreements; ability to obtain the additional insurance proceeds; risks associated with international operations and expansion; fluctuations in foreign currency exchange rates; other business effects, including the effects of industry, economic or political conditions outside of the company’s control; reliance on independent distributors and sales agencies; competitor activities; changes in tax and other legislation; and the risks identified under the heading “Risk Factors” in Wright’s Annual Report on Form 10-K for the year ended December 30, 2018 filed by Wright with the SEC on February 27, 2019 and subsequent SEC filings by Wright, including without limitation its Quarterly Report on Form 10-Q for the quarter ended March 31, 2019.  Investors should not place considerable reliance on the forward-looking statements contained in this release. Investors are encouraged to read Wright’s filings with the SEC, available at www.sec.gov, for a discussion of these and other risks and uncertainties. The forward-looking statements in this release speak only as of the date of this release, and Wright undertakes no obligation to update or revise any of these statements. Wright’s business is subject to substantial risks and uncertainties, including those referenced above. Investors, potential investors, and others should give careful consideration to these risks and uncertainties.
           

--Tables Follow--


Wright Medical Group N.V.
Condensed Consolidated Statements of Operations
 (dollars in thousands, except per share data--unaudited)

  Three months ended
  March 31, 2019   April 1, 2018
Net sales $ 230,127     $ 198,537  
Cost of sales 46,317     41,139  
Gross profit 183,810     157,398  
Operating expenses:      
Selling, general and administrative 153,306     137,248  
Research and development 16,972     13,899  
Amortization of intangible assets 7,587     7,141  
Total operating expenses 177,865     158,288  
Operating income (loss) 5,945     (890 )
Interest expense, net 19,695     19,812  
Other expense (income), net 12,895     (1,000 )
Loss from continuing operations before income taxes (26,645 )   (19,702 )
Provision for income taxes 3,611     205  
Net loss from continuing operations $ (30,256 )   $ (19,907 )
Loss from discontinued operations, net of tax (6,345 )   (5,607 )
Net loss $ (36,601 )   $ (25,514 )
       
Net loss from continuing operations per share, basic and diluted $ (0.24 )   $ (0.19 )
Net loss from discontinued operations per share, basic and diluted $ (0.05 )   $ (0.05 )
       
Net loss per share, basic and diluted $ (0.29 )   $ (0.24 )
       
Weighted-average number of shares outstanding-basic and diluted 125,812     105,904  


Wright Medical Group N.V.
Consolidated Net Sales Analysis
(dollars in thousands--unaudited)

  Three months ended
  March 31, 2019   April 1, 2018   %
change
U.S.          
Lower extremities $ 71,308     $ 56,823     25.5 %
Upper extremities 81,727     67,658     20.8 %
Biologics 22,640     18,165     24.6 %
Sports med & other 2,092     2,147     (2.6 )%
Total U.S. $ 177,767     $ 144,793     22.8 %
           
International          
Lower extremities $ 15,551     $ 15,327     1.5 %
Upper extremities 29,465     29,594     (0.4 )%
Biologics 4,538     5,257     (13.7 )%
Sports med & other 2,806     3,566     (21.3 )%
Total International $ 52,360     $ 53,744     (2.6 )%
           
Global          
Lower extremities $ 86,859     $ 72,150     20.4 %
Upper extremities 111,192     97,252     14.3 %
Biologics 27,178     23,422     16.0 %
Sports med & other 4,898     5,713     (14.3 )%
Total net sales $ 230,127     $ 198,537     15.9 %


Wright Medical Group N.V.
Reconciliation of Non-GAAP Combined Organic and Pro Forma Net Sales to Net Sales
(dollars in thousands--unaudited)

  Three months ended March 31, 2019
  Legacy Wright
(organic)
  Standalone
Cartiva
  Wright Medical
Group N.V.
U.S.          
Lower extremities $ 62,863     $ 8,445     $ 71,308  
Upper extremities 81,727         81,727  
Biologics 22,640         22,640  
Sports med & other 2,092         2,092  
Total U.S. $ 169,322     $ 8,445     $ 177,767  
           
International          
Lower extremities $ 14,760     $ 791     $ 15,551  
Upper extremities 29,465         29,465  
Biologics 4,538         4,538  
Sports med & other 2,806         2,806  
Total International $ 51,569     $ 791     $ 52,360  
           
Global          
Lower extremities $ 77,623     $ 9,236     $ 86,859  
Upper extremities 111,192         111,192  
Biologics 27,178         27,178  
Sports med & other 4,898         4,898  
Total net sales $ 220,891     $ 9,236     $ 230,127  


  Three months ended April 1, 2018
  Standalone
Wright Medical
Group N.V.
  Standalone
Cartiva
  Non-GAAP
combined pro forma
U.S.          
Lower extremities $ 56,823     $ 8,611     $ 65,434  
Upper extremities 67,658         67,658  
Biologics 18,165         18,165  
Sports med & other 2,147         2,147  
Total U.S. $ 144,793     $ 8,611     $ 153,404  
           
International          
Lower extremities $ 15,327     $ 296     $ 15,623  
Upper extremities 29,594         29,594  
Biologics 5,257         5,257  
Sports med & other 3,566         3,566  
Total International $ 53,744     $ 296     $ 54,040  
           
Global          
Lower extremities $ 72,150     $ 8,907     $ 81,057  
Upper extremities 97,252         97,252  
Biologics 23,422         23,422  
Sports med & other 5,713         5,713  
Total net sales $ 198,537     $ 8,907     $ 207,444  
   
  Non-GAAP organic and combined pro forma constant
currency net sales growth/(decline)
  Legacy Wright
(organic) constant
currency
  Standalone
Cartiva
  Non-GAAP
combined pro forma
constant currency
U.S.          
Lower extremities 10.6%     N/A   9.0%  
Upper extremities 20.8%     N/A   20.8%  
Biologics 24.6%     N/A   24.6%  
Sports med & other (2.6)%     N/A   (2.6)%  
Total U.S. 16.9%     N/A   15.9%  
           
International          
Lower extremities 2.8%     N/A   5.9%  
Upper extremities 7.1%     N/A   7.1%  
Biologics (8.8)%     N/A   (8.8)%  
Sports med & other (15.3)%     N/A   (15.3)%  
Total International 2.8%     N/A   3.7%  
           
Global          
Lower extremities 9.0%     N/A   8.4%  
Upper extremities 16.6%     N/A   16.6%  
Biologics 17.1%     N/A   17.1%  
Sports med & other (10.6)%     N/A   (10.3)%  
Total net sales 13.1%     N/A   12.7%  


Wright Medical Group N.V.
Supplemental Net Sales Information
(unaudited)

  Three months ended March 31, 2019 net sales growth/(decline)
  U.S. 
as 
reported
Int'l
constant
currency
Int'l
as 
reported
Global
constant
currency
Global 
as 
reported
Product line          
Lower extremities 25% 8% 1% 22% 20%
Upper extremities 21% 7% 0% 17% 14%
Biologics 1 25% (9%) (14%) 17% 16%
Sports med & other (3%) (15%) (21%) (11%) (14%)
Total net sales 23% 4% (3%) 18% 16%

_______________________________
The US biologics growth rate includes an approximate 5 percentage point benefit from a bulk sale of the PDGF raw material. [25% US as reported growth – 5% impact of PDGF bulk sale = 20% growth rate excluding this benefit]


Wright Medical Group N.V.
Reconciliation of Adjusted Non-GAAP Earnings Per Share to Net Loss from Continuing Operations Per Share
 (dollars in thousands, except per share data--unaudited)

  Three months ended
  March 31, 2019   April 1, 2018
Net loss from continuing operations, as reported $ (30,256 )   $ (19,907 )
Weighted-average diluted shares outstanding   125,812       105,904  
Net loss from continuing operations per share, as reported $ (0.24 )   $ (0.19 )
Reconciling items:      
Non-cash interest expense on convertible notes 1 12,265     12,012  
Net charges on debt modification 2 14,274      
Derivatives mark-to-market adjustments 2 (996 )   1,694  
Inventory step-up amortization 352      
Transition costs 424     910  
Foreign currency translation expense 2 (300 )   763  
CVR mark-to-market adjustments 2 (420 )   (3,924 )
Contingent consideration fair value adjustment 2 376     414  
Tax expense due to change in tax rates on income from deferred intercompany transactions 3 2,566      
Tax effect of reconciling items 4 (5 )   (210 )
Non-GAAP net loss from continuing operations, as adjusted $ (1,720 )   $ (8,248 )
Add back amortization of intangible assets 7,587     7,141  
Adjusted non-GAAP earnings $ 5,867     $ (1,107 )
Adjusted non-GAAP weighted-average diluted shares outstanding 5 129,042     105,904  
Adjusted non-GAAP earnings per share $ 0.05     $ (0.01 )

_______________________________
Impacting interest expense, net.
Impacting other expense (income), net.
Impacting provision from income taxes.
Determined based upon the effective tax rate in the jurisdiction in which the expense was incurred.
Adjusted non-GAAP weighted-average diluted shares outstanding includes common stock equivalents of 3.2 million for the three months ended March 31, 2019, based on the income position of our adjusted non-GAAP earnings.


Wright Medical Group N.V.
Reconciliation of Non-GAAP Adjusted EBITDA to Net Loss from Continuing Operations
 (dollars in thousands--unaudited)

  Three months ended
  March 31, 2019   April 1, 2018
Net loss from continuing operations $ (30,256 )   $ (19,907 )
Interest expense, net 19,695     19,812  
Provision from income taxes 3,611     205  
Depreciation 15,501     14,499  
Amortization 7,587     7,141  
Non-GAAP EBITDA $ 16,138     $ 21,750  
Reconciling items impacting EBITDA:      
Non-cash share-based compensation expense 7,621     5,018  
Other expense (income), net 12,895     (1,000 )
Inventory step-up amortization 352      
Transition costs 424     910  
Non-GAAP adjusted EBITDA $ 37,430     $ 26,678  
Net sales from continuing operations 230,127     198,537  
Non-GAAP adjusted EBITDA margin 16.3 %   13.4 %


Wright Medical Group N.V.
Reconciliation of Non-GAAP Adjusted Gross Margins to Gross Margins from Continuing Operations
 (dollars in thousands--unaudited)

  Three months ended
  March 31, 2019   April 1, 2018
Gross profit from continuing operations, as reported $ 183,810     $ 157,398  
Gross margins from continuing operations, as reported 79.9 %   79.3 %
Reconciling items impacting gross profit:      
Inventory step-up amortization 352      
Transition costs     910  
Non-GAAP gross profit from continuing operations, as adjusted $ 184,162     $ 158,308  
Net sales from continuing operations 230,127     198,537  
Non-GAAP adjusted gross margins from continuing operations 80.0 %   79.7 %


Wright Medical Group N.V.
Reconciliation of Other Non-GAAP Financial Measures to Other As Reported Results
 (dollars in thousands--unaudited)

  Three months ended
  March 31, 2019   April 1, 2018
Net sales $ 230,127     $ 198,537  
       
Selling, general and administrative expense, as reported $ 153,306     $ 137,248  
Selling, general and administrative expense as a percentage of net sales, as reported 66.6 %   69.1 %
Reconciling items impacting selling, general and administrative expense:      
Transition costs 424      
Selling, general and administrative expense, as adjusted $ 152,882     $ 137,248  
Selling, general and administrative expense as a percentage of net sales, as adjusted 66.4 %   69.1 %


Wright Medical Group N.V.
Condensed Consolidated Balance Sheets
(dollars in thousands--unaudited)

  March 31, 2019   December 30, 2018
Assets      
Current assets:      
Cash and cash equivalents $ 161,516     $ 191,351  
Accounts receivable, net 138,666     141,019  
Inventories 186,910     180,690  
Prepaid expenses and other current assets 323,391     90,172  
Total current assets 810,483     603,232  
       
Property, plant and equipment, net 233,368     224,929  
Goodwill and intangible assets, net 1,540,749     1,551,286  
Other assets 244,748     314,954  
Total assets $ 2,829,348     $ 2,694,401  
       
Liabilities and shareholders' equity      
Current liabilities:      
Accounts payable $ 44,471     $ 48,359  
Accrued expenses and other current liabilities 434,523     217,081  
Current portion of long-term obligations 410,311     201,686  
Total current liabilities 889,305     467,126  
Long-term obligations 721,719     913,441  
Other liabilities 305,069     381,375  
Total liabilities 1,916,093     1,761,942  
       
Shareholders' equity 913,255     932,459  
Total liabilities and shareholders' equity $ 2,829,348     $ 2,694,401  

Investors & Media: 

Julie D. Dewey
Sr. Vice President, Chief Communications Officer
Wright Medical Group N.V.
(901) 290-5817
julie.dewey@wright.com

Is your business listed correctly on America’s largest city directory network of 1,000 portals?