Omnicell presents the pro forma financial information related to its acquisition of Aesynt
On
In addition to these filings,
About
Since 1992,
Approximately 4,000 customers worldwide use
The Omnicell SureMed solution provides innovative medication adherence packaging to help reduce costly hospital readmissions. In addition, these solutions enable approximately 7,000 institutional and retail pharmacies worldwide to maintain high accuracy and quality standards in medication dispensing and administration while optimizing productivity and controlling costs.
For more information about
Forward-Looking Statements
To the extent any statements contained in this release deal with information that is not historical, these statements are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. As such, they are subject to the occurrence of many events outside
Use of Non-GAAP Financial Information
This press release contains financial measures that are not calculated in accordance with
Our non-GAAP gross profit, non-GAAP operating expenses, non-GAAP net income and non-GAAP net income per diluted share are exclusive of certain items to facilitate management's review of the comparability of
a) Stock-based compensation expense impact of Accounting Standards Codification (ASC) 718. We recognize equity plan-related compensation expenses, which represent the fair value of all share-based payments to employees, including grants of employee stock options, as required under ASC 718, Compensation - Stock Compensation (ASC 718) as non-GAAP adjustments in each period.
b) Intangible assets amortization from business acquisitions. We excluded from our non-GAAP results the intangible assets amortization expense resulting from our past acquisitions. These non-cash charges are not considered by management to reflect the core cash-generating performance of the business and therefore are excluded from our non-GAAP results.
c) Amortization of debt issuance cost. Debt issuance cost represents costs associated with the issuance of new Term Loan and Revolving Line of Credit facilities. The cost include underwriting fees, original issue discount, ticking fee, legal fees, etc. This non-cash expense is not considered by management to reflect the core cash-generating performance of the business and therefore is excluded from our non-GAAP results.
d) Acquisition accounting impacts related to deferred revenue. In connection with our acquisition of
e) Inventory fair value adjustments. In connection with our acquisition of
f) Acquisitions related expenses. We excluded from our non-GAAP results the expenses which are related to the recent acquisitions. These expenses are unrelated to our ongoing operations and we do not expect them to occur in the ordinary course of business. We believe that excluding these acquisition related expenses provides more meaningful comparisons of the financial results to our historical operations and forward looking guidance and the financial results of less acquisitive peer companies. Further, these expenses are not considered by management to reflect the core performance of the business and therefore are excluded from our non-GAAP results.
g) Gain on business combination of an equity investment. We excluded from our non-GAAP results the gain on a minority equity investment in a private company, Avantec, which was recognized in relation to the acquisition by
Management adjusts for the above items because management believes that, in general, these items possess one or more of the following characteristics: their magnitude and timing is largely outside of
We believe that the presentation of these non-GAAP financial measures is warranted for several reasons:
1) Such non-GAAP financial measures provide an additional analytical tool for understanding
2) Since we have historically reported non-GAAP results to the investment community, we believe the inclusion of non-GAAP numbers provides consistency and enhances investors' ability to compare our performance across financial reporting periods;
3) These non-GAAP financial measures are employed by
4) These non-GAAP financial measures facilitate comparisons to the operating results of other companies in our industry, which use similar financial measures to supplement their GAAP results, thus enhancing the perspective of investors who wish to utilize such comparisons in their analysis of our performance.
Set forth below are additional reasons why share-based compensation expense related to ASC 718 is excluded from our non-GAAP financial measures:
i) While share-based compensation calculated in accordance with ASC 718 constitutes an ongoing and recurring expense of
ii) We present ASC 718 share-based compensation expense in our reconciliation of non-GAAP financial measures on a pre-tax basis because the exact tax differences related to the timing and deductibility of share-based compensation, under ASC 718 are dependent upon the trading price of
Our Adjusted EBITDA calculation is defined as earnings before interest income and expense, taxes, depreciation and amortization, and non-cash expenses, including ASC 718 stock compensation expense, as well as excluding certain other non-GAAP adjustments.
As stated above, we present non-GAAP financial measures because we consider them to be important supplemental measures of performance. However, non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for
Omnicell's stock option and stock purchase plans are important components of incentive compensation arrangements and will be reflected as expenses inOmnicell's GAAP results for the foreseeable future under ASC 718.- Other companies, including companies in
Omnicell's industry, may calculate non-GAAP financial measures differently thanOmnicell , limiting their usefulness as a comparative measure.
Pursuant to the requirements of SEC Regulation G, a detailed reconciliation between
| |||||||||||||||
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS | |||||||||||||||
(in thousands) | |||||||||||||||
Historical |
|||||||||||||||
Year ended |
|||||||||||||||
|
|
Pro Forma |
Pro Forma | ||||||||||||
|
|
Adjustments |
Combined | ||||||||||||
Revenues: |
|||||||||||||||
Product |
$ |
388,397 |
$ |
105,819 |
$ |
2,334 |
$ |
496,550 |
|||||||
Services and other revenues |
96,162 |
84,311 |
(8,631) |
171,842 |
|||||||||||
Total revenues |
484,559 |
190,130 |
(6,297) |
668,392 |
|||||||||||
Cost of revenues: |
— |
||||||||||||||
Cost of product revenues |
198,418 |
103,687 |
(16,082) |
286,023 |
|||||||||||
Cost of services and other revenues |
38,211 |
— |
34,381 |
72,592 |
|||||||||||
Total cost of revenues |
236,629 |
103,687 |
18,299 |
358,615 |
|||||||||||
Gross profit |
247,930 |
86,443 |
(24,596) |
309,777 |
|||||||||||
Operating expenses: |
— |
||||||||||||||
Research and development |
35,160 |
15,760 |
— |
50,920 |
|||||||||||
Selling, general and administrative |
167,581 |
68,300 |
(1,531) |
234,350 |
|||||||||||
Gain on the equity investment |
(3,443) |
— |
— |
(3,443) |
|||||||||||
199,298 |
84,060 |
(1,531) |
281,827 |
||||||||||||
Income from operations |
48,632 |
2,383 |
(23,065) |
27,950 |
|||||||||||
Interest and other income(expense), net |
(2,388) |
(5,126) |
(2,503) |
(10,017) |
|||||||||||
Income before taxes |
46,244 |
(2,743) |
(25,568) |
17,933 |
|||||||||||
Income taxes expense |
15,484 |
201 |
(9,588) |
6,097 |
|||||||||||
Net income |
$ |
30,760 |
$ |
(2,944) |
$ |
(15,980) |
$ |
11,836 |
|||||||
Net income per share: |
|||||||||||||||
Basic |
$ |
0.86 |
— |
$ |
0.33 |
||||||||||
Diluted |
$ |
0.84 |
— |
$ |
0.32 |
||||||||||
Shares used in computing income per share: |
|||||||||||||||
Basic |
35,857 |
— |
35,857 |
||||||||||||
Diluted |
36,718 |
523 |
37,241 |
Omnicell, Inc. | |||||||||
Reconciliation of Pro Forma Statement of Operations from GAAP to Non-GAAP | |||||||||
(Unaudited, in thousands, except per share data and percentages) | |||||||||
Year Ended | |||||||||
| |||||||||
GAAP Pro forma combined net income |
$ |
11,836 |
|||||||
Adjustments: |
|||||||||
Share-based compensation expense |
17,228 |
||||||||
Intangible assets amortization from business acquisitions |
29,768 |
||||||||
Amortization of debt issuance cost |
1,590 |
||||||||
Acquisition accounting impacts related to deferred revenue |
7,984 |
||||||||
Inventory fair value adjustments |
3,951 |
||||||||
Acquisitions related expenses |
3,700 |
||||||||
Gain on business combination of an equity investment |
(3,443) |
||||||||
Tax effect of the adjustments above(a) |
(14,807) |
||||||||
Non-GAAP Pro forma net income |
$ |
57,807 |
|||||||
Pro forma combined revenues |
$ |
668,392 |
|||||||
Acquisition accounting impacts related to deferred revenue |
7,984 |
||||||||
Non-GAAP Pro forma combined revenues |
$ |
676,376 |
|||||||
GAAP Pro forma gross profit |
309,777 |
||||||||
GAAP Pro forma gross margin |
46.3% | ||||||||
Acquisition accounting impacts related to deferred revenue |
7,984 |
||||||||
Share-based compensation expense |
2,111 |
||||||||
Inventory fair value adjustments |
3,951 |
||||||||
Amortization of acquired intangibles |
19,654 |
||||||||
Non-GAAP Pro forma gross profit |
$ |
343,477 |
|||||||
Non-GAAP Pro forma gross margin |
50.8% | ||||||||
GAAP Pro forma operating expenses |
$ |
281,827 |
|||||||
GAAP operating expenses % to total revenue |
42.2% | ||||||||
Share-based compensation expense |
(15,117) |
||||||||
Intangible assets amortization from business acquisitions |
(10,114) |
||||||||
Acquisition related expenses |
(3,700) |
||||||||
Gain on business combination of an equity investment |
3,443 |
||||||||
Non-GAAP Pro forma operating expenses |
$ |
256,339 |
|||||||
Non-GAAP Pro forma operating expenses % to total revenue |
37.9% | ||||||||
Years Ended | |||||||||
| |||||||||
GAAP Pro forma income from operations |
$ |
27,949 |
|||||||
GAAP Pro forma operating income % to total revenue |
4.2% | ||||||||
Share-based compensation expense |
17,228 |
||||||||
Intangible assets amortization from business acquisitions |
29,768 |
||||||||
Acquisition accounting impacts related to deferred revenue |
7,984 |
||||||||
Inventory fair value adjustments |
3,951 |
||||||||
Acquisitions related expenses |
3,700 |
||||||||
Gain on business combination of an equity investment |
(3,443) |
||||||||
Non-GAAP Pro forma income from operations |
$ |
87,137 |
|||||||
Non-GAAP Pro forma operating income % to total revenue |
12.9% | ||||||||
GAAP Pro forma Interest and other (expense), net |
$ |
(10,017) |
|||||||
Amortization of debt issuance cost |
1,590 |
||||||||
Non-GAAP Pro forma Interest and other (expense), net |
$ |
(8,427) |
|||||||
GAAP Pro forma shares - diluted |
37,241 |
||||||||
GAAP Pro forma net income per share - diluted |
$ |
0.32 |
|||||||
Adjustments: |
|||||||||
Share-based compensation expense |
0.46 |
||||||||
Intangible assets amortization from business acquisitions |
0.80 |
||||||||
Amortization of debt issuance cost |
0.04 |
||||||||
Acquisition accounting impacts related to deferred revenue |
0.21 |
||||||||
Inventory fair value adjustments |
0.11 |
||||||||
Acquisitions related expenses |
0.10 |
||||||||
Gain on business combination of an equity investment |
(0.09) |
||||||||
Tax effect of the adjustments above |
(0.40) |
||||||||
Non-GAAP Pro forma net income per share - diluted |
$ |
1.55 |
|||||||
GAAP Pro forma net income |
$ |
11,836 |
|||||||
Add back: |
|||||||||
Share-based compensation expense |
17,228 |
||||||||
Interest expense |
6,428 |
||||||||
Depreciation and amortization expense |
46,062 |
||||||||
Income tax expense |
6,097 |
||||||||
Acquisition related expenses |
3,700 |
||||||||
Amortization of debt issuance cost |
1,590 |
||||||||
Acquisition accounting impacts related to deferred revenue |
7,984 |
||||||||
Gain on business combination of an equity investment |
(3,443) |
||||||||
Non-GAAP adjusted Pro forma EBITDA (b) |
$ |
97,482 |
|||||||
|
$ |
190,130 |
|||||||
Acquisition accounting impacts related to deferred revenue |
851 |
||||||||
|
$ |
190,981 |
|||||||
|
$ |
(2,944) |
|||||||
Add back: |
|||||||||
Share-based compensation expense |
490 |
||||||||
Interest expense |
4,541 |
||||||||
Depreciation and amortization expense |
9,453 |
||||||||
Earn-out expense associated with previous acquisitions |
7,943 |
||||||||
Acquisition related expenses |
802 |
||||||||
Amortization of debt issuance cost |
564 |
||||||||
Income tax expense |
201 |
||||||||
Acquisition accounting impacts related to deferred revenue |
851 |
||||||||
Inventory fair value adjustment |
1,503 |
||||||||
Non-GAAP adjusted Pro forma EBITDA |
$ |
23,404 |
(a) |
Tax effects calculated for all adjustments except share based compensation expense, using the effective tax rate of 33%. |
(b) |
Defined as earnings before interest income and expense, taxes, depreciation and amortization, and non-cash expenses, including stock compensation expense, per ASC 718, as well as excluding certain non-GAAP adjustments. |
OMCL-E
Logo - http://photos.prnewswire.com/prnh/20120731/SF48971LOGO-a
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/omnicell-presents-the-pro-forma-financial-information-related-to-its-acquisition-of-aesynt-300237952.html
SOURCE
News Provided by Acquire Media