Omnicell Reports Results for Fiscal Year and Fourth Quarter 2016
GAAP results: Revenue for the fourth quarter of 2016 was
Fourth quarter 2016 net income as reported in accordance with
GAAP net income for the year ended
Non-GAAP results: Non-GAAP revenue for the fourth quarter of 2016 was $174.6 million, down
Non-GAAP net income for the fourth quarter of 2016 was
Non-GAAP net income for the year ended
Total bookings for the year ended
"2016 was a successful year for
"Our customers tell us medication management is central to their patient safety and operational strategies. Our recent wins showcase the strength of our comprehensive and innovative solutions that enable us to be a vital partner. The company is well positioned to take advantage of the great opportunities ahead in 2017,''
2017 Guidance:
The fiscal year 2017 financial results are expected to be characterized by two distinct phases, as revenue and profitability are expected to be impacted by the Company's XT Series product introduction transition and manufacturing ramp up:
A. The first phase encompasses the introduction and ramp up of manufacturing for the XT Series in the first quarter of 2017, with anticipated dynamics including:
- Conversion of G4 product bookings and backlog, and sales quotes to XT Series bookings;
- XT Series manufacturing volume ramp up;
- Installation of the XT Series product at launch customers;
- XT Series manufacturing ramp up cost;
- Reduction of workforce by approximately 100 positions, and the closure of the Company's
Tennessee office; and - General hiring delays
For the first quarter of 2017, the Company expects non-GAAP revenue to be between
B. The second phase encompasses the acceleration of installations and conversion of product backlog into revenue during the second through the fourth quarters of 2017, with anticipated dynamics including:
- Launch of Acudose-Rx® on XT Series;
- Improvement of XT Series production cost;
- Above 20% growth rate for product bookings;
- Return to 8%-12% revenue organic growth range rate;
- XT Series cost of sales reductions as revenue ramps up;
- Continuation of cost reduction initiatives; and
- Implement development and manufacturing Centers of Excellence (''COEs")
As part of the next phase of the integration of the acquisition of
- the Point of Use COE in
California ; - the Robotics and Central Pharmacy COE in
Pittsburgh, Pennsylvania ; and - the Medication Adherence Consumables COE in
St. Petersburg, Florida
The Company today announced a reduction of its workforce by approximately 100 full-time employees, or about 4% of its total headcount, anticipated to be completed in the first quarter of 2017. This reduction in force includes the closure of the Company's
For the second through the fourth quarters of 2017, the Company expects non-GAAP revenue to be between
For the year 2017,
The table below summarizes
Q1'17 |
Q2'17 through Q4'17 |
Total Year 2017 | |
Product Bookings |
< 0% year over year growth |
> 20% year over year growth |
|
Non-GAAP Revenue |
|
|
|
Non-GAAP EPS |
|
|
|
Reporting Segments
The Company's Chief Operating Decision Maker (''CODM") is its Chief Executive Officer. The CODM allocates resources and evaluates the performance of the Company's segments using information about its revenues, gross profit, and income from operations. Such evaluation excludes general corporate-level costs that are not specific to either of the reportable segments and are managed separately at the corporate level. Corporate-level costs include expenses related to executive management, finance and accounting, human resources, legal, training and development, and certain administrative expenses. The operating results of the acquired
Omnicell Conference Call Information
About
Since 1992,
Over 4,000 customers worldwide use Omnicell® automation and analytics solutions to increase operational efficiency, reduce medication errors, deliver actionable intelligence and improve patient safety.
Recent
For more information about Omnicell, Inc. please visit www.omnicell.com.
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 revenue, 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. We excluded from our non-GAAP results the expense related to equity-based compensation plans as they represent expenses that do not require cash settlement from
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 Term Loan and Revolving Line of Credit facilities. The cost includes underwriting fees, original issue discount, ticking fee, and legal fees. 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 impact related to deferred revenue. In connection with acquisition of
e) Inventory fair value adjustments. In connection with acquisition of
f) Acquisition related expenses. We excluded from the 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.
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 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 payment 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 certain 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
·
· Other companies, including companies in
Pursuant to the requirements of SEC Regulation G, a detailed reconciliation between
Omnicell, Inc. Condensed Consolidated Statements of Operations (Unaudited, in thousands, except per share data) | |||||||||||||||||||
Three Months Ended |
Years Ended | ||||||||||||||||||
|
|
|
|
| |||||||||||||||
Revenues: |
|||||||||||||||||||
Product |
$ |
125,753 |
$ |
133,621 |
$ |
104,193 |
$ |
517,944 |
$ |
388,397 |
|||||||||
Services and other revenues |
46,221 |
43,116 |
26,123 |
174,679 |
96,162 |
||||||||||||||
Total revenues |
171,974 |
176,737 |
130,316 |
692,623 |
484,559 |
||||||||||||||
Cost of revenues: |
|||||||||||||||||||
Cost of product revenues |
78,024 |
76,188 |
55,099 |
302,437 |
198,418 |
||||||||||||||
Cost of services and other revenues |
19,621 |
19,041 |
10,137 |
76,386 |
38,211 |
||||||||||||||
Total cost of revenues |
97,645 |
95,229 |
65,236 |
378,823 |
236,629 |
||||||||||||||
Gross profit |
74,329 |
81,508 |
65,080 |
313,800 |
247,930 |
||||||||||||||
Operating expenses: |
|||||||||||||||||||
Research and development |
14,902 |
15,264 |
9,219 |
57,799 |
35,160 |
||||||||||||||
Selling, general and administrative |
59,608 |
61,316 |
43,891 |
249,520 |
167,581 |
||||||||||||||
Gain on business combination |
— |
— |
— |
— |
(3,443) |
||||||||||||||
Total operating expenses |
74,510 |
76,580 |
53,110 |
307,319 |
199,298 |
||||||||||||||
Income (loss) from operations |
(181) |
4,928 |
11,970 |
6,481 |
48,632 |
||||||||||||||
Interest and other income (expense), net |
(1,656) |
(2,721) |
(753) |
(8,429) |
(2,388) |
||||||||||||||
Income (loss) before provision for income taxes |
(1,837) |
2,207 |
11,217 |
(1,948) |
46,244 |
||||||||||||||
Provision (benefit) for income taxes |
(1,994) |
224 |
3,562 |
(2,551) |
15,484 |
||||||||||||||
Net income |
$ |
157 |
$ |
1,983 |
$ |
7,655 |
$ |
603 |
$ |
30,760 |
|||||||||
Net income per share: |
|||||||||||||||||||
Basic |
$ |
— |
$ |
0.05 |
$ |
0.22 |
$ |
0.02 |
$ |
0.86 |
|||||||||
Diluted |
$ |
— |
$ |
0.05 |
$ |
0.21 |
$ |
0.02 |
$ |
0.84 |
|||||||||
Weighted average shares outstanding: |
|||||||||||||||||||
Basic |
36,553 |
36,332 |
35,482 |
36,156 |
35,857 |
||||||||||||||
Diluted |
37,256 |
37,079 |
36,172 |
36,864 |
36,718 |
Omnicell, Inc. Condensed Consolidated Balance Sheets (Unaudited, in thousands) | |||||||
|
| ||||||
ASSETS | |||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
54,488 |
$ |
82,217 |
|||
Accounts receivable, net |
150,303 |
107,957 |
|||||
Inventories |
69,297 |
46,594 |
|||||
Prepaid expenses |
28,646 |
19,586 |
|||||
Other current assets |
12,674 |
7,774 |
|||||
Total current assets |
315,408 |
264,128 |
|||||
Property and equipment, net |
42,011 |
32,309 |
|||||
Long-term investment in sales-type leases, net |
20,585 |
14,484 |
|||||
|
327,724 |
147,906 |
|||||
Intangible assets, net |
190,283 |
89,665 |
|||||
Long-term deferred tax assets |
4,041 |
2,361 |
|||||
Other long-term assets |
35,051 |
27,894 |
|||||
Total assets |
$ |
935,103 |
$ |
578,747 |
|||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
27,069 |
$ |
22,646 |
|||
Accrued compensation |
26,722 |
18,195 |
|||||
Accrued liabilities |
31,195 |
30,133 |
|||||
Long-term debt, current portion, net |
8,410 |
— |
|||||
Deferred revenue, net |
87,516 |
53,656 |
|||||
Total current liabilities |
180,912 |
124,630 |
|||||
Long-term, deferred revenue |
17,051 |
17,975 |
|||||
Long-term deferred tax liabilities |
51,592 |
21,822 |
|||||
Other long-term liabilities |
8,210 |
11,932 |
|||||
Long-term debt, net |
245,731 |
— |
|||||
Total liabilities |
503,496 |
176,359 |
|||||
Stockholders' equity: |
|||||||
Total stockholders' equity |
431,607 |
402,388 |
|||||
Total liabilities and stockholders' equity |
$ |
935,103 |
$ |
578,747 |
Omnicell, Inc. Condensed Consolidated Statements of Cash Flows (Unaudited, in thousands) | |||||||
Years Ended | |||||||
2016 |
2015 | ||||||
Operating Activities |
|||||||
Net income |
$ |
603 |
$ |
30,760 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation and amortization |
58,362 |
25,639 |
|||||
Loss on disposal of fixed assets |
35 |
238 |
|||||
Gain on business combination |
— |
(3,443) |
|||||
Gain related to contingent liability |
(600) |
— |
|||||
Share-based compensation expense |
19,500 |
14,921 |
|||||
Income tax benefits from employee stock plans |
1,702 |
4,535 |
|||||
Excess tax benefits from employee stock plans |
(1,963) |
(4,724) |
|||||
Deferred income taxes |
(10,882) |
(1,092) |
|||||
Amortization of debt financing fees |
1,590 |
— |
|||||
Changes in operating assets and liabilities: |
|||||||
Accounts receivable |
8,047 |
(17,941) |
|||||
Inventories |
(3,362) |
(10,032) |
|||||
Prepaid expenses |
(4,321) |
4,049 |
|||||
Other current assets |
(1,093) |
638 |
|||||
Investment in sales-type leases |
(9,639) |
(4,661) |
|||||
Other long-term assets |
2,043 |
496 |
|||||
Accounts payable |
(4,963) |
(2,841) |
|||||
Accrued compensation |
(2,052) |
(2,032) |
|||||
Accrued liabilities |
(3,287) |
5,456 |
|||||
Deferred revenue |
4,480 |
(5,521) |
|||||
Other long-term liabilities |
(6,263) |
(683) |
|||||
Net cash provided by operating activities |
47,937 |
33,762 |
|||||
Investing Activities |
|||||||
Purchase of intangible assets, intellectual property and patents |
(1,372) |
(415) |
|||||
Software development for external use |
(14,348) |
(12,132) |
|||||
Purchases of property and equipment |
(13,445) |
(7,542) |
|||||
Business acquisitions, net of cash acquired |
(312,158) |
(25,507) |
|||||
Net cash used in investing activities |
(341,323) |
(45,596) |
|||||
Financing Activities |
|||||||
Proceeds from debt, net |
287,051 |
— |
|||||
Repayment of debt and revolving credit facility |
(34,500) |
— |
|||||
Payment for contingent consideration |
(3,000) |
— |
|||||
Proceeds from issuances under stock-based compensation plans |
17,691 |
17,091 |
|||||
Employees' taxes paid related to restricted stock units |
(3,490) |
(3,627) |
|||||
Excess tax benefits from employee stock plans |
1,963 |
4,724 |
|||||
Common stock repurchases |
— |
(50,021) |
|||||
Net cash provided by (used in) financing activities |
265,715 |
(31,833) |
|||||
Effect of exchange rate changes on cash and cash equivalents |
(58) |
(4) |
|||||
Net decrease in cash and cash equivalents |
(27,729) |
(43,671) |
|||||
Cash and cash equivalents at beginning of period |
82,217 |
125,888 |
|||||
Cash and cash equivalents at end of period |
$ |
54,488 |
$ |
82,217 |
Omnicell, Inc. Reconciliation of GAAP to Non-GAAP (Unaudited, in thousands, except per share data and percentages) | ||||||||||||||||||||
Three Months Ended |
Twelve Months Ended | |||||||||||||||||||
|
|
|
|
| ||||||||||||||||
Reconciliation of GAAP revenue to non-GAAP revenue: |
||||||||||||||||||||
GAAP revenue |
$ |
171,974 |
$ |
176,737 |
$ |
130,316 |
$ |
692,623 |
$ |
484,559 |
||||||||||
Acquisition accounting impact related to deferred revenue |
2,663 |
2,663 |
— |
10,652 |
— |
|||||||||||||||
Non-GAAP revenue |
$ |
174,637 |
$ |
179,400 |
$ |
130,316 |
$ |
703,275 |
$ |
484,559 |
||||||||||
Reconciliation of GAAP gross profit to non-GAAP gross profit: |
||||||||||||||||||||
GAAP gross profit |
$ |
74,329 |
$ |
81,508 |
$ |
65,080 |
$ |
313,800 |
$ |
247,930 |
||||||||||
GAAP gross margin |
43.2% |
46.1% |
49.9% |
45.3% |
51.2% |
|||||||||||||||
Share-based compensation expense |
776 |
628 |
481 |
2,596 |
2,111 |
|||||||||||||||
Amortization of acquired intangibles |
5,266 |
5,199 |
547 |
20,890 |
2,016 |
|||||||||||||||
Acquisition accounting impact related to deferred revenue |
2,663 |
2,663 |
— |
10,652 |
— |
|||||||||||||||
Inventory fair value adjustments |
921 |
920 |
— |
3,682 |
— |
|||||||||||||||
Acquisition related expenses |
5 |
44 |
— |
277 |
— |
|||||||||||||||
Non-GAAP gross profit |
$ |
83,960 |
$ |
90,962 |
$ |
66,108 |
$ |
351,897 |
$ |
252,057 |
||||||||||
Non-GAAP gross margin |
48.1% |
50.7% |
50.7% |
50.0% |
52.0% |
|||||||||||||||
Reconciliation of GAAP operating expenses to non-GAAP operating expenses: | ||||||||||||||||||||
GAAP operating expenses |
$ |
74,510 |
$ |
76,580 |
$ |
53,110 |
$ |
307,319 |
$ |
199,298 |
||||||||||
GAAP operating expenses % to total revenue |
43.3% |
43.3% |
40.8% |
44.4% |
41.1% |
|||||||||||||||
Share-based compensation expense |
(4,663) |
(4,049) |
(3,173) |
(16,904) |
(12,810) |
|||||||||||||||
Amortization of acquired intangibles |
(3,752) |
(3,714) |
(1,354) |
(15,251) |
(4,904) |
|||||||||||||||
Acquisition related expenses |
(829) |
(342) |
(2,898) |
(5,753) |
(2,898) |
|||||||||||||||
Gain on business combination |
— |
— |
— |
— |
3,443 |
|||||||||||||||
Non-GAAP operating expenses |
$ |
65,266 |
$ |
68,475 |
$ |
45,685 |
$ |
269,411 |
$ |
182,129 |
||||||||||
Non-GAAP operating expenses % to total revenue |
37.4% |
38.2% |
35.1% |
38.3% |
37.6% |
|||||||||||||||
Three Months Ended |
Twelve Months Ended | |||||||||||||||||||
|
|
|
2016 |
| ||||||||||||||||
Reconciliation of GAAP income (loss) from operations to non-GAAP income from operations: | ||||||||||||||||||||
GAAP income (loss) from operations |
$ |
(181) |
$ |
4,928 |
$ |
11,970 |
$ |
6,481 |
$ |
48,632 |
||||||||||
GAAP operating income % to total revenue |
(0.1)% |
2.8% |
9.2% |
0.9% |
10.0% |
|||||||||||||||
Share-based compensation expense |
5,438 |
4,677 |
3,654 |
19,500 |
14,921 |
|||||||||||||||
Amortization of acquired intangibles |
9,017 |
8,913 |
1,901 |
36,141 |
6,920 |
|||||||||||||||
Acquisition accounting impact related to deferred revenue |
2,663 |
2,663 |
— |
10,652 |
— |
|||||||||||||||
Inventory fair value adjustments |
921 |
920 |
— |
3,682 |
— |
|||||||||||||||
Acquisition related expenses |
834 |
386 |
2,898 |
6,029 |
2,898 |
|||||||||||||||
Gain on business combination |
— |
— |
— |
— |
(3,443) |
|||||||||||||||
Non-GAAP income from operations |
$ |
18,692 |
$ |
22,487 |
$ |
20,423 |
$ |
82,485 |
$ |
69,928 |
||||||||||
Non-GAAP operating income % to total Non-GAAP revenue |
10.7% |
12.5% |
15.7% |
11.7% |
14.4% |
|||||||||||||||
Reconciliation of GAAP net income to non-GAAP net income: |
||||||||||||||||||||
GAAP net income |
$ |
157 |
$ |
1,983 |
$ |
7,655 |
$ |
603 |
$ |
30,760 |
||||||||||
Share-based compensation expense |
5,438 |
4,677 |
3,654 |
19,500 |
14,921 |
|||||||||||||||
Amortization of acquired intangibles |
9,017 |
8,913 |
1,901 |
36,141 |
6,920 |
|||||||||||||||
Acquisition accounting impact related to deferred revenue |
2,663 |
2,663 |
— |
10,652 |
— |
|||||||||||||||
Inventory fair value adjustments |
921 |
920 |
— |
3,682 |
— |
|||||||||||||||
Acquisition related expenses |
632 |
783 |
2,898 |
7,019 |
2,898 |
|||||||||||||||
Gain on business combination |
— |
— |
— |
— |
(3,443) |
|||||||||||||||
Tax effect of the adjustments above(a) |
(5,031) |
(5,047) |
(1,665) |
(21,850) |
(3,368) |
|||||||||||||||
Non-GAAP net income |
$ |
13,797 |
$ |
14,892 |
$ |
14,443 |
$ |
55,747 |
$ |
48,688 |
||||||||||
Reconciliation of GAAP net income per share - diluted to non-GAAP net income per share - diluted: |
||||||||||||||||||||
Shares - diluted GAAP |
37,256 |
37,079 |
36,172 |
36,864 |
36,718 |
|||||||||||||||
Shares - diluted Non-GAAP |
37,256 |
37,079 |
36,172 |
36,864 |
36,718 |
|||||||||||||||
GAAP net income per share - diluted |
$ |
— |
$ |
0.05 |
$ |
0.21 |
$ |
0.02 |
$ |
0.84 |
||||||||||
Share-based compensation expense |
0.15 |
0.13 |
0.10 |
0.53 |
0.41 |
|||||||||||||||
Amortization of acquired intangibles |
0.24 |
0.24 |
0.05 |
0.98 |
0.18 |
|||||||||||||||
Acquisition accounting impact related to deferred revenue |
0.07 |
0.07 |
— |
0.29 |
— |
|||||||||||||||
Inventory fair value adjustments |
0.02 |
0.02 |
— |
0.10 |
— |
|||||||||||||||
Acquisition related expenses |
0.02 |
0.02 |
0.08 |
0.19 |
0.08 |
|||||||||||||||
Gain on business combination |
— |
— |
— |
— |
(0.09) |
|||||||||||||||
Tax effect of the adjustments above(a) |
(0.13) |
(0.13) |
(0.04) |
(0.60) |
(0.09) |
|||||||||||||||
Non-GAAP net income per share - diluted |
$ |
0.37 |
$ |
0.40 |
$ |
0.40 |
$ |
1.51 |
$ |
1.33 |
||||||||||
Reconciliation of GAAP net income to non-GAAP Adjusted EBITDA: |
||||||||||||||||||||
GAAP net income |
$ |
157 |
$ |
1,983 |
$ |
7,655 |
$ |
603 |
$ |
30,760 |
||||||||||
Share-based compensation expense |
5,438 |
4,677 |
3,654 |
19,500 |
14,921 |
|||||||||||||||
Interest (income) and expense, net |
998 |
1,523 |
89 |
5,616 |
410 |
|||||||||||||||
Depreciation and amortization expense |
14,457 |
14,702 |
7,182 |
58,362 |
25,639 |
|||||||||||||||
Acquisition accounting impact related to deferred revenue |
2,663 |
2,663 |
— |
10,652 |
— |
|||||||||||||||
Inventory fair value adjustments |
921 |
920 |
— |
3,682 |
— |
|||||||||||||||
Acquisition related expenses |
632 |
783 |
2,898 |
7,019 |
2,898 |
|||||||||||||||
Gain on business combination |
— |
— |
— |
— |
(3,443) |
|||||||||||||||
Income tax expense (benefit) |
(1,994) |
224 |
3,562 |
(2,551) |
15,484 |
|||||||||||||||
Non-GAAP Adjusted EBITDA (b) |
$ |
23,272 |
$ |
27,475 |
$ |
25,040 |
$ |
102,883 |
$ |
86,669 |
(a) Tax effects calculated for all adjustments except share-based compensation expense, using the tax rate of 38%. | ||||||
(b) Defined as earnings before interest income and expense, taxes, depreciation and amortization, share-based compensation expense, as well as excluding certain non-GAAP adjustments. |
Omnicell, Inc. Segmented Information (Unaudited, in thousands, except for percentages) | |||||||||||||||||||||||
Three Months Ended |
Three Months Ended | ||||||||||||||||||||||
Automation |
Medication |
Total |
Automation Analytics |
Medication Adherence |
Total | ||||||||||||||||||
Revenues |
$ |
143,583 |
$ |
28,391 |
$ |
171,974 |
$ |
105,874 |
$ |
24,442 |
$ |
130,316 |
|||||||||||
Cost of revenues |
77,566 |
20,079 |
97,645 |
48,020 |
17,216 |
65,236 |
|||||||||||||||||
Gross profit |
66,017 |
8,312 |
74,329 |
57,854 |
7,226 |
65,080 |
|||||||||||||||||
Gross margin % |
46.0% |
29.3% |
43.2% |
54.6% |
29.6% |
49.9% |
|||||||||||||||||
Operating expenses |
47,402 |
7,325 |
54,727 |
28,889 |
5,937 |
34,826 |
|||||||||||||||||
Income from segment operations |
$ |
18,615 |
$ |
987 |
$ |
19,602 |
$ |
28,965 |
$ |
1,289 |
$ |
30,254 |
|||||||||||
Operating margin % |
13.0% |
3.5% |
11.4% |
27.4% |
5.3% |
23.2% |
|||||||||||||||||
Corporate costs |
19,783 |
18,284 |
|||||||||||||||||||||
Income (loss) from operations |
$ |
(181) |
$ |
11,970 |
|||||||||||||||||||
Omnicell, Inc. Segmented Information (Unaudited, in thousands, except for percentages) | |||||||||||||||||||||||
Year Ended |
Year Ended | ||||||||||||||||||||||
Automation |
Medication |
Total |
Automation Analytics |
Medication Adherence |
Total | ||||||||||||||||||
Revenues |
$ |
593,626 |
$ |
98,997 |
$ |
692,623 |
$ |
390,321 |
$ |
94,238 |
$ |
484,559 |
|||||||||||
Cost of revenues |
310,967 |
67,856 |
378,823 |
171,943 |
64,686 |
236,629 |
|||||||||||||||||
Gross profit |
282,659 |
31,141 |
313,800 |
218,378 |
29,552 |
247,930 |
|||||||||||||||||
Gross margin % |
47.6% |
31.5% |
45.3% |
55.9% |
31.4% |
51.2% |
|||||||||||||||||
Operating expenses |
198,511 |
24,843 |
223,354 |
114,084 |
24,258 |
138,342 |
|||||||||||||||||
Income from segment operations |
$ |
84,148 |
$ |
6,298 |
$ |
90,446 |
$ |
104,294 |
$ |
5,294 |
$ |
109,588 |
|||||||||||
Operating margin % |
14.2% |
6.4% |
13.1% |
26.7% |
5.6% |
22.6% |
|||||||||||||||||
Corporate costs |
83,965 |
60,956 |
|||||||||||||||||||||
Income from operations |
$ |
6,481 |
$ |
48,632 |
Omnicell, Inc. Segment Information Non-GAAP Gross Margin and Non-GAAP Operating Margin (Unaudited, in thousands, except for percentages) | |||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
Automation and |
Medication |
Total | |||||||||||||||||||||||||||
Amount |
% of |
% of |
Amount |
% of |
% of |
Amount |
% of |
% of | |||||||||||||||||||||
Revenues |
$ |
143,583 |
$ |
28,391 |
$ |
171,974 |
|||||||||||||||||||||||
Acquisition accounting impact related to deferred revenue |
2,663 |
1.9 |
% |
1.8 |
% |
— |
— |
% |
— |
% |
2,663 |
1.5 |
% |
1.5 |
% | ||||||||||||||
Non-GAAP Revenues |
$ |
146,246 |
$ |
28,391 |
$ |
174,637 |
|||||||||||||||||||||||
GAAP Gross profit |
$ |
66,017 |
46.0 |
% |
45.1 |
% |
$ |
8,312 |
29.3 |
% |
29.3 |
% |
$ |
74,329 |
43.2 |
% |
42.6 |
% | |||||||||||
Stock-based compensation expense |
668 |
0.5 |
% |
0.5 |
% |
108 |
0.4 |
% |
0.4 |
% |
776 |
0.5 |
% |
0.4 |
% | ||||||||||||||
Amortization expense of acquired intangible assets |
4,820 |
3.4 |
% |
3.3 |
% |
446 |
1.6 |
% |
1.6 |
% |
5,266 |
3.1 |
% |
3.0 |
% | ||||||||||||||
Acquisition accounting impact related to deferred revenue |
2,663 |
1.9 |
% |
1.8 |
% |
— |
— |
% |
— |
% |
2,663 |
1.5 |
% |
1.5 |
% | ||||||||||||||
Inventory fair value adjustments |
921 |
0.6 |
% |
0.6 |
% |
— |
— |
% |
— |
% |
921 |
0.5 |
% |
0.5 |
% | ||||||||||||||
Acquisitions related expenses |
5 |
— |
% |
— |
% |
— |
— |
% |
— |
% |
5 |
— |
% |
— |
% | ||||||||||||||
Non-GAAP Gross profit |
$ |
75,094 |
52.3 |
% |
51.3 |
% |
$ |
8,866 |
31.2 |
% |
31.2 |
% |
$ |
83,960 |
48.8 |
% |
48.1 |
% | |||||||||||
GAAP Operating income |
$ |
18,615 |
13.0 |
% |
12.7 |
% |
$ |
988 |
3.5 |
% |
3.5 |
% |
$ |
19,603 |
11.4 |
% |
11.2 |
% | |||||||||||
Stock-based compensation expense |
2,672 |
1.9 |
% |
1.8 |
% |
270 |
0.95 |
% |
1.0 |
% |
2,942 |
1.7 |
% |
1.7 |
% | ||||||||||||||
Amortization expense of acquired intangible assets |
7,494 |
5.2 |
% |
5.1 |
% |
1,523 |
5.4 |
% |
5.4 |
% |
9,017 |
5.2 |
% |
5.2 |
% | ||||||||||||||
Acquisition accounting impact related to deferred revenue |
2,663 |
1.9 |
% |
1.8 |
% |
— |
— |
% |
— |
% |
2,663 |
1.5 |
% |
1.5 |
% | ||||||||||||||
Inventory fair value adjustments |
921 |
0.6 |
% |
0.6 |
% |
— |
— |
% |
— |
% |
921 |
0.5 |
% |
0.5 |
% | ||||||||||||||
Acquisitions related expenses |
23 |
— |
% |
— |
% |
— |
— |
% |
— |
% |
23 |
— |
% |
— |
% | ||||||||||||||
Non-GAAP Operating income |
$ |
32,388 |
22.6 |
% |
22.1 |
% |
$ |
2,781 |
9.8 |
% |
9.8 |
% |
$ |
35,169 |
20.5 |
% |
20.1 |
% | |||||||||||
GAAP Corporate costs |
$ |
19,784 |
11.5 |
% |
11.3 |
% | |||||||||||||||||||||||
Less: Stock-based compensation expense |
2,496 |
1.5 |
% |
1.4 |
% | ||||||||||||||||||||||||
Less: Acquisition-related expenses |
811 |
0.5 |
% |
0.5 |
% | ||||||||||||||||||||||||
Non-GAAP Corporate costs |
$ |
16,477 |
9.6 |
% |
9.4 |
% | |||||||||||||||||||||||
Non-GAAP Income from operations |
$ |
18,692 |
10.9 |
% |
10.7 |
% |
Three Months Ended | ||||||||||||||||||||
Automation and |
Medication |
Total | ||||||||||||||||||
Amount |
% of |
Amount |
% of |
Amount |
% of | |||||||||||||||
Revenues |
$ |
105,874 |
$ |
24,442 |
$ |
130,316 |
||||||||||||||
GAAP Gross profit |
57,854 |
54.6 |
% |
7,226 |
29.6 |
% |
65,080 |
49.9 |
% | |||||||||||
Stock-based compensation expense |
411 |
0.4 |
% |
70 |
0.3 |
% |
481 |
0.4 |
% | |||||||||||
Amortization expense of acquired intangible assets |
214 |
0.2 |
% |
333 |
1.4 |
% |
547 |
0.4 |
% | |||||||||||
Non-GAAP Gross profit |
$ |
58,479 |
55.2 |
% |
$ |
7,629 |
31.2 |
% |
$ |
66,108 |
50.7 |
% | ||||||||
GAAP Operating income |
$ |
28,965 |
27.4 |
% |
$ |
1,289 |
5.3 |
% |
$ |
30,254 |
23.2 |
% | ||||||||
Stock-based compensation expense |
1,472 |
1.3 |
% |
196 |
0.8 |
% |
1,668 |
1.3 |
% | |||||||||||
Amortization expense of acquired intangible assets |
828 |
0.8 |
% |
1,072 |
4.4 |
% |
1,900 |
1.5 |
% | |||||||||||
Non-GAAP Operating income |
$ |
31,265 |
29.5 |
% |
$ |
2,557 |
10.5 |
% |
$ |
33,822 |
26.0 |
% | ||||||||
GAAP Corporate costs |
$ |
18,284 |
14.0 |
% | ||||||||||||||||
Less: Stock-based compensation expense |
1,986 |
1.5 |
% | |||||||||||||||||
Less: Acquisition related expenses |
2,898 |
2.2 |
% | |||||||||||||||||
Non-GAAP Corporate costs |
$ |
13,400 |
10.3 |
% | ||||||||||||||||
Non-GAAP Income from operations |
$ |
20,422 |
15.7 |
% |
* For the three months ended |
OMCL-E
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/omnicell-reports-results-for-fiscal-year-and-fourth-quarter-2016-300408221.html
SOURCE
News Provided by Acquire Media