XML 41 R28.htm IDEA: XBRL DOCUMENT v3.3.1.900
ACQUISITIONS AND PRO FORMA RESULTS (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following summarizes the preliminary allocation of the purchase price as of December 31, 2015 based on the fair value of the assets acquired and liabilities assumed:
 
Preliminary Purchase Price Allocation
 
 
(Dollars in thousands)
 
Inventory
$
1,143

 
PP&E
669

 
Other current assets
11

 
Intangible assets:

Wtd. Avg. Life:
     Supplier Contracts
4,981

2 - 13 Years
Goodwill
9,665

 
Total assets acquired
16,469

 
Accrued expenses and other liabilities acquired
753

 
Deferred tax liability
1,564

 
Net assets acquired
$
14,152

 
The following summarizes the preliminary allocation of the purchase price as of December 31, 2015 based on the fair value of the assets acquired and liabilities assumed:
 
Preliminary Purchase Price Allocation
 
 
(Dollars in thousands)
 
Inventory
$
2,688

 
Property, plant, and equipment
1,453

 
Intangible assets:

Life:
     Ankle product family
3,210

11 years
     Toe product family
460

10 years
Total assets acquired
7,811

 
Deferred tax liability
700

 
Net assets acquired
$
7,111

 
The following summarizes the preliminary allocation of the purchase price as of December 31, 2015 based on the fair value of the assets acquired and liabilities assumed:
 
Preliminary Purchase Price Allocation
 
 
(Dollars in thousands)
 
Cash
$
1,241

 
Accounts receivable, net
9,011

 
Inventory
23,223

 
Property, plant, and equipment
2,027

 
Income tax receivable
5,135

 
Other current assets
2,670

 
Intangible assets:


Wtd. Avg. Life:
     Developed technology
167,400

14 - 16 Years
     Contractual relationships
51,345

11 - 14 Years
     Leasehold interest
69

 
Goodwill
147,878

 
     Total assets acquired
409,999

 
Accrued expenses and other liabilities
9,732

 
Deferred tax liabilities
87,908

 
Other non-current liabilities

 
     Net assets acquired
$
312,359

 
Schedule of Assets Acquired and Liabilities Assumed
The following summarizes the final allocation of the purchase price as of December 31, 2015 based on the fair value of the assets acquired and liabilities assumed:
 
Final Purchase Price
Allocation
 
 
(Dollars in thousands)
 
Inventory
$
4,800

 
Property, plant, and equipment
1,246

 
Intangible assets:

Wtd. Avg. Life:
     Technology product rights
20,590

8 - 14 Years
     In-process research and development
190

Indefinite
Goodwill
732

 
Net assets acquired
$
27,558

 
The following summarizes the final allocation of the purchase price as of December 31, 2015 based on the fair value of the assets acquired and liabilities assumed:
 
Final Purchase Price
Allocation
 
 
(Dollars in thousands)
 
Cash
$
2,195

 
Inventory
3,155

 
Prepaid expenses
620

 
Property, plant, and equipment
3,675

 
Other current assets
5,025

 
Intangible assets:

Wtd. Avg. Life:
     Trade name
11,990

20 Years
     Technology
4,580

15 - 16 Years
     Customer relationships
18,130

12 - 16 Years
Goodwill
16,607

 
     Total assets acquired
65,977

 
Accounts payable and other liabilities
5,910

 
Net assets acquired
$
60,067

 
The following summarizes the final allocation of the purchase price as of December 31, 2015 based on the fair value of the assets acquired and liabilities assumed:
 
Final Purchase Price
Allocation
 
 
(Dollars in thousands)
 
Inventory deposit
$
4,000

 
Property, plant, and equipment
438

 
Intangible assets:

Wtd. Avg. Life:
     Technology product rights
239,800

3 - 20 Years
     Other
400

 
Deferred tax assets - long term
12

 
Goodwill
105,331

 
     Total assets acquired
349,981

 
Contingent supply liability
5,891

 
Other
731

 
Deferred tax liabilities - long term
87,464

 
Net assets acquired
$
255,895

 
The following summarizes the final allocation of the purchase price based on fair value of the assets acquired and liabilities assumed:
 
Final Purchase Price
Allocation
 
 
 
(Dollars in thousands)
 
 
Cash
$
85

 
 
Prepaid expenses
13

  
 
Intangible assets:
 
  
Wtd. Avg. Life:
Technology
5,040

  
10 - 14 years
In-process research and development
340

 
Indefinite
Deferred tax asset - long term
1,334

  
 
Goodwill
116

  
 
Total assets acquired
6,928

  
 
Accounts payable and other liabilities
111

 
 
Deferred tax liability
2,152

 
 
Net assets acquired
$
4,665

  
 
Schedule of Business Acquisitions by Acquisition, Contingent Consideration
A reconciliation of the opening balances to the closing balances of these Level 3 measurements is as follows (in thousands):



Location in Statement of Operations
Balance as of January 1, 2015
$
22,008



Write-off of Metasurg contingent consideration
(650
)

Selling, general, and administrative
Loss from decrease in fair value of contingent consideration liability
473


Selling, general and administrative
Fair value at December 31, 2015
$
21,831



Pro Forma Financial Information, Summary of Results of Operations
The impact of the Tarsus acquisition is not material to the consolidated operating results of the Company; therefore, the pro-forma impact of the acquisition has not been presented.
 
 
Year Ended December 31,
 
2015
2014
2013
 
(In thousands except per share amounts)
Total revenue from continuing operations
$
940,005

$
921,998

803,073

Net income from continuing operations
$
10,694

$
40,721

35,796

Net income from continuing operations per share:
 
 
 
Basic
$
0.31

$
1.26

$
1.10