Omnicell Reports Results for Fiscal Year and Fourth Quarter 2017
GAAP results: Revenue for the fourth quarter of 2017 was
Fourth quarter 2017 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 2017 was $198.3 million, up
Non-GAAP net income for the fourth quarter of 2017 was
Non-GAAP net income for the year ended
Non-GAAP net income for each period presented excludes, when applicable, the effect of stock-based compensation expense, amortization expense of acquired intangible assets, acquisition-related expenses, fair value adjustments related to business acquisitions, severance and integration-related expenses, tax reform benefits, and amortization of debt issuance cost.
Total product bookings for the year ended
"2017 was a successful year for
2017 Business Highlights:
- The Company started the production of the XT series in
January 2017 and successfully ramped up the production and installation throughout the year; - In April, the Company announced the launch of AcuDose-Rx® software on XT hardware, which allows legacy
Aesynt customers to take full advantage of the XT series; - During the second quarter, the Company launched the XT series Automated Supply Dispensing Cabinet and the Controlled Substance Dispenser module, which provides innovative, efficient and secure workflow for dispensing and administration of controlled substances;
- In December, the Company announced the XR2 Automated Central Pharmacy System, a robotic solution that is a significant step towards fully automating central pharmacy operations in a variety of settings;
- In December, the Company announced the IVX Workflow which operates on the IVX Cloud, creating a significant technological advancement for sterile compounding workflow processes and enabling pharmacies to safely and efficiently compound and prepare IV doses;
- During the year the Company has experienced good momentum on new products and has received multiple contractual purchase commitments for both the XR2 Automated Central Pharmacy System and the IVX Workflow before their respective general availability dates in 2018;
- During the year the Company expanded its Medication Adherence ecosystem with the addition of advanced automated packaging solutions;
- During the year, the Company expanded the Performance Center's core capabilities of operational improvements into patient outcomes and regulatory compliance through internal development and the acquisition of InPharmics;
- For the twelve months ended
December 31, 2017 , the Company's new and competitive conversion rate was 29%; and - For the year ended
December 31, 2017 , the Company's product backlog was$345 million , an increase of 14.3% from one year ago.
2018 Guidance:
For 2018, we will adopt ASU 2014-09 Revenue from Contracts with Customers, which impacts the timing of revenue recognition and requires the presentation of certain costs previously reported as selling expenses as a reduction of revenue, both of which are not anticipated to be material. The reclassification of selling costs will result in a reduction of net sales, but has no impact on operating income or net earnings.
For the first quarter of 2018, the Company expects non-GAAP revenue to be between
For the year 2018, the Company expects product bookings to be between
The Company expects non-GAAP revenue to be between
The table below summarizes
Q1'18 |
Total Year 2018 | |
Product Bookings |
Not provided |
|
Non-GAAP Revenue |
|
|
Non-GAAP EPS |
|
|
Omnicell Conference Call Information
About
Since 1992,
Approximately 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 GAAP. Our management evaluates and makes operating decisions using various performance measures. In addition to
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) Share-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) Amortization of acquired intangible assets. 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 recent acquisitions, business combination rules require us to account for the fair values of arrangements for which acceptance has not been obtained, and post installation support has not been provided in our purchase accounting. The non-GAAP adjustment to our revenues is intended to include the full amounts of such revenues. We believe the adjustment to these revenues is useful as a measure of the ongoing performance of our business.
e) Inventory fair value adjustments. In connection with the acquisition of
f) Acquisition related expenses. We excluded from the non-GAAP results the expenses which are related to 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) Severance and other related expenses. We excluded from our non-GAAP results the expenses which are related to restructuring and integrations related events. 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 expenses provides more meaningful comparisons of the financial results to our historical operations and forward looking guidance and the financial results of peer companies.
h) Tax reform impact. We excluded from our non-GAAP results the net one-time benefits related to the Tax Cuts and Jobs Act of 2017 based on the estimated impact of the revaluation of deferred tax assets and liabilities. These net benefits 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 net benefits provides more meaningful comparisons of the financial results to our historical operations and forward looking guidance and the financial results of peer companies.
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
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
With respect to the Company's expectations under "Guidance" above, and regarding certain projections discussed on today's teleconference, reconciliation of non-GAAP earnings ranges per share guidance for 2018, to the closest corresponding GAAP measures is not available without unreasonable efforts as we are unable to predict with reasonable certainty the matters we would allocate to "certain items," including unusual gains and losses, costs associated with future restructurings, acquisition-related expenses and litigation outcomes. These items are uncertain, complex, depend on various factors, have low visibility and could have a material impact on GAAP EPS in future periods.
Omnicell, Inc. Condensed Consolidated Statements of Operations (Unaudited, in thousands, except per share data) | |||||||||||||||||||
Three Months Ended |
Years Ended | ||||||||||||||||||
|
|
|
|
| |||||||||||||||
Revenues: |
|||||||||||||||||||
Product |
$ |
144,120 |
$ |
135,103 |
$ |
125,753 |
$ |
506,209 |
$ |
517,944 |
|||||||||
Services and other revenues |
53,824 |
51,679 |
46,221 |
209,956 |
174,679 |
||||||||||||||
Total revenues |
197,944 |
186,782 |
171,974 |
716,165 |
692,623 |
||||||||||||||
Cost of revenues: |
|||||||||||||||||||
Cost of product revenues |
79,791 |
79,725 |
78,024 |
304,842 |
302,437 |
||||||||||||||
Cost of services and other revenues |
23,085 |
22,204 |
19,621 |
89,235 |
76,386 |
||||||||||||||
Total cost of revenues |
102,876 |
101,929 |
97,645 |
394,077 |
378,823 |
||||||||||||||
Gross profit |
95,068 |
84,853 |
74,329 |
322,088 |
313,800 |
||||||||||||||
Operating expenses: |
|||||||||||||||||||
Research and development |
15,894 |
16,414 |
14,902 |
66,022 |
57,799 |
||||||||||||||
Selling, general and administrative |
63,494 |
58,725 |
59,608 |
250,312 |
249,520 |
||||||||||||||
Total operating expenses |
79,388 |
75,139 |
74,510 |
316,334 |
307,319 |
||||||||||||||
Income (loss) from operations |
15,680 |
9,714 |
(181) |
5,754 |
6,481 |
||||||||||||||
Interest and other income (expense), net |
(1,641) |
(2,732) |
(1,656) |
(6,633) |
(8,429) |
||||||||||||||
Income (loss) before provision for income taxes |
14,039 |
6,982 |
(1,837) |
(879) |
(1,948) |
||||||||||||||
Provision (benefit) for income taxes |
(10,252) |
751 |
(1,994) |
(21,484) |
(2,551) |
||||||||||||||
Net income |
$ |
24,291 |
$ |
6,231 |
$ |
157 |
$ |
20,605 |
$ |
603 |
|||||||||
Net income per share: |
|||||||||||||||||||
Basic |
$ |
0.64 |
$ |
0.17 |
$ |
— |
$ |
0.55 |
$ |
0.02 |
|||||||||
Diluted |
$ |
0.62 |
$ |
0.16 |
$ |
— |
$ |
0.53 |
$ |
0.02 |
|||||||||
Weighted average shares outstanding: |
|||||||||||||||||||
Basic |
38,127 |
37,698 |
36,553 |
37,483 |
36,156 |
||||||||||||||
Diluted |
39,482 |
38,973 |
37,256 |
38,712 |
36,864 |
Omnicell, Inc. Condensed Consolidated Balance Sheets (Unaudited, in thousands) | |||||||
| |||||||
2017 |
2016 | ||||||
ASSETS | |||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
32,424 |
$ |
54,488 |
|||
Accounts receivable, net |
189,227 |
150,303 |
|||||
Inventories |
96,137 |
69,297 |
|||||
Prepaid expenses |
36,060 |
28,646 |
|||||
Other current assets |
13,273 |
12,674 |
|||||
Total current assets |
367,121 |
315,408 |
|||||
Property and equipment, net |
42,595 |
42,011 |
|||||
Long-term investment in sales-type leases, net |
15,435 |
20,585 |
|||||
|
337,751 |
327,724 |
|||||
Intangible assets, net |
168,107 |
190,283 |
|||||
Long-term deferred tax assets |
9,454 |
4,041 |
|||||
Other long-term assets |
39,841 |
35,051 |
|||||
Total assets |
$ |
980,304 |
$ |
935,103 |
|||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
48,290 |
$ |
27,069 |
|||
Accrued compensation |
27,241 |
26,722 |
|||||
Accrued liabilities |
35,693 |
31,195 |
|||||
Long-term debt, current portion, net |
15,208 |
8,410 |
|||||
Deferred revenue, net |
86,104 |
87,516 |
|||||
Total current liabilities |
212,536 |
180,912 |
|||||
Long-term, deferred revenue |
17,244 |
17,051 |
|||||
Long-term deferred tax liabilities |
28,579 |
51,592 |
|||||
Other long-term liabilities |
9,829 |
8,210 |
|||||
Long-term debt, net |
194,917 |
245,731 |
|||||
Total liabilities |
463,105 |
503,496 |
|||||
Stockholders' equity: |
|||||||
Total stockholders' equity |
517,199 |
431,607 |
|||||
Total liabilities and stockholders' equity |
$ |
980,304 |
$ |
935,103 |
Omnicell, Inc. Condensed Consolidated Statements of Cash Flows (Unaudited, in thousands) | |||||||
Year Ended | |||||||
2017 |
2016 | ||||||
Operating Activities |
|||||||
Net income |
$ |
20,605 |
$ |
603 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation and amortization |
51,511 |
58,362 |
|||||
Loss on disposal of fixed assets |
512 |
35 |
|||||
Gain related to contingent liability |
— |
(600) |
|||||
Share-based compensation expense |
21,857 |
19,500 |
|||||
Income tax benefits from employee stock plans |
11 |
1,703 |
|||||
Deferred income taxes |
(26,844) |
(10,882) |
|||||
Amortization of debt financing fees |
1,590 |
1,590 |
|||||
Changes in operating assets and liabilities: |
|||||||
Accounts receivable |
(39,068) |
8,047 |
|||||
Inventories |
(26,840) |
(3,362) |
|||||
Prepaid expenses |
(7,414) |
(4,321) |
|||||
Other current assets |
(2,074) |
(1,093) |
|||||
Investment in sales-type leases |
6,625 |
(9,639) |
|||||
Other long-term assets |
(98) |
2,043 |
|||||
Accounts payable |
19,709 |
(4,963) |
|||||
Accrued compensation |
519 |
(2,052) |
|||||
Accrued liabilities |
4,383 |
(3,287) |
|||||
Deferred revenue |
(1,219) |
4,480 |
|||||
Other long-term liabilities |
1,069 |
(6,264) |
|||||
Net cash provided by operating activities |
24,834 |
49,900 |
|||||
Investing Activities |
|||||||
Purchase of intangible assets, intellectual property and patents |
(160) |
(1,372) |
|||||
Software development for external use |
(15,040) |
(14,348) |
|||||
Purchases of property and equipment |
(15,341) |
(13,445) |
|||||
Business acquisitions, net of cash acquired |
(4,446) |
(312,158) |
|||||
Net cash used in investing activities |
(34,987) |
(341,323) |
|||||
Financing Activities |
|||||||
Proceeds from debt, net |
56,894 |
287,051 |
|||||
Repayment of debt and revolving credit facility |
(102,500) |
(34,500) |
|||||
Payment for contingent consideration |
(2,400) |
(3,000) |
|||||
At the market offering, net of offering costs |
13,900 |
— |
|||||
Proceeds from issuances under stock-based compensation plans |
30,121 |
17,691 |
|||||
Employees' taxes paid related to restricted stock units |
(5,892) |
(3,490) |
|||||
Net cash provided by (used in) financing activities |
(9,877) |
263,752 |
|||||
Effect of exchange rate changes on cash and cash equivalents |
(2,034) |
(58) |
|||||
Net decrease in cash and cash equivalents |
(22,064) |
(27,729) |
|||||
Cash and cash equivalents at beginning of period |
54,488 |
82,217 |
|||||
Cash and cash equivalents at end of period |
$ |
32,424 |
$ |
54,488 |
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 |
$ |
197,944 |
$ |
186,782 |
$ |
171,974 |
$ |
716,165 |
$ |
692,623 |
||||||||||||||
Acquisition accounting impact related to deferred revenue |
313 |
313 |
2,663 |
1,252 |
10,652 |
|||||||||||||||||||
Non-GAAP revenue |
$ |
198,257 |
$ |
187,095 |
$ |
174,637 |
$ |
717,417 |
$ |
703,275 |
||||||||||||||
Reconciliation of GAAP gross profit to non-GAAP gross profit: |
||||||||||||||||||||||||
GAAP gross profit |
$ |
95,068 |
$ |
84,853 |
$ |
74,329 |
$ |
322,088 |
$ |
313,800 |
||||||||||||||
GAAP gross margin |
48.0% |
45.4% |
43.2% |
45.0% |
45.3% |
|||||||||||||||||||
Share-based compensation expense |
834 |
882 |
776 |
3,562 |
2,596 |
|||||||||||||||||||
Amortization of acquired intangibles |
2,818 |
2,985 |
5,266 |
11,488 |
20,890 |
|||||||||||||||||||
Acquisition accounting impact related to deferred revenue |
313 |
313 |
2,663 |
1,252 |
10,652 |
|||||||||||||||||||
Inventory fair value adjustments |
— |
— |
921 |
— |
3,682 |
|||||||||||||||||||
Acquisition related expenses |
— |
— |
5 |
— |
277 |
|||||||||||||||||||
Severance and other expenses* |
234 |
70 |
— |
2,001 |
— |
|||||||||||||||||||
Non-GAAP gross profit |
$ |
99,267 |
$ |
89,103 |
$ |
83,960 |
$ |
340,391 |
$ |
351,897 |
||||||||||||||
Non-GAAP gross margin |
50.1% |
47.6% |
48.1% |
47.4% |
50.0% |
|||||||||||||||||||
Reconciliation of GAAP operating expenses to non-GAAP operating expenses: |
||||||||||||||||||||||||
GAAP operating expenses |
$ |
79,388 |
$ |
75,139 |
$ |
74,510 |
$ |
316,334 |
$ |
307,319 |
||||||||||||||
GAAP operating expenses % to total revenue |
40.1% |
40.2% |
43.3% |
44.2% |
44.4% |
|||||||||||||||||||
Share-based compensation expense |
(4,708) |
(4,377) |
(4,663) |
(18,295) |
(16,904) |
|||||||||||||||||||
Amortization of acquired intangibles |
(3,348) |
(3,381) |
(3,752) |
(14,008) |
(15,251) |
|||||||||||||||||||
Acquisition related expenses |
— |
— |
(829) |
(126) |
(5,753) |
|||||||||||||||||||
Severance and other expenses* |
(233) |
(229) |
— |
(3,764) |
— |
|||||||||||||||||||
Non-GAAP operating expenses |
$ |
71,099 |
$ |
67,152 |
$ |
65,266 |
$ |
280,141 |
$ |
269,411 |
||||||||||||||
Non-GAAP operating expenses % to total revenue |
35.9% |
35.9% |
37.4% |
39.0% |
38.3% |
* Other expenses include relocation charge of |
Three Months Ended |
Twelve Months Ended | |||||||||||||||||||||||
|
|
|
|
| ||||||||||||||||||||
Reconciliation of GAAP income (loss) from operations to non-GAAP income from operations: |
||||||||||||||||||||||||
GAAP income (loss) from operations |
$ |
15,680 |
$ |
9,714 |
$ |
(181) |
$ |
5,754 |
$ |
6,481 |
||||||||||||||
GAAP operating income % to total revenue |
7.9% |
5.2% |
(0.1)% |
0.8% |
0.9% |
|||||||||||||||||||
Share-based compensation expense |
5,542 |
5,259 |
5,438 |
21,857 |
19,500 |
|||||||||||||||||||
Amortization of acquired intangibles |
6,166 |
6,366 |
9,017 |
25,496 |
36,141 |
|||||||||||||||||||
Acquisition accounting impact related to deferred revenue |
313 |
313 |
2,663 |
1,252 |
10,652 |
|||||||||||||||||||
Inventory fair value adjustments |
— |
— |
921 |
— |
3,682 |
|||||||||||||||||||
Acquisition related expenses |
— |
— |
834 |
126 |
6,029 |
|||||||||||||||||||
Severance and other expenses |
467 |
299 |
— |
5,765 |
— |
|||||||||||||||||||
Non-GAAP income from operations |
$ |
28,168 |
$ |
21,951 |
$ |
18,692 |
$ |
60,250 |
$ |
82,485 |
||||||||||||||
Non-GAAP operating income % to total Non-GAAP revenue |
14.2% |
11.7% |
10.7% |
8.4% |
11.7% |
|||||||||||||||||||
Reconciliation of GAAP net income to non-GAAP net income: |
||||||||||||||||||||||||
GAAP net income |
$ |
24,291 |
$ |
6,231 |
$ |
157 |
$ |
20,605 |
$ |
603 |
||||||||||||||
Tax reform benefit impact |
(13,391) |
— |
— |
(13,391) |
— |
|||||||||||||||||||
Share-based compensation expense |
5,542 |
5,259 |
5,438 |
21,857 |
19,500 |
|||||||||||||||||||
Amortization of acquired intangibles |
6,166 |
6,366 |
9,017 |
25,496 |
36,141 |
|||||||||||||||||||
Acquisition accounting impact related to deferred revenue |
313 |
313 |
2,663 |
1,252 |
10,652 |
|||||||||||||||||||
Inventory fair value adjustments |
— |
— |
921 |
— |
3,682 |
|||||||||||||||||||
Acquisition related expenses |
397 |
397 |
632 |
1,715 |
7,019 |
|||||||||||||||||||
Severance and other expenses |
467 |
299 |
— |
5,765 |
— |
|||||||||||||||||||
Tax effect of the adjustments above(a) |
(2,570) |
(2,579) |
(5,031) |
(11,980) |
(21,850) |
|||||||||||||||||||
Non-GAAP net income |
$ |
21,215 |
$ |
16,286 |
$ |
13,797 |
$ |
51,319 |
$ |
55,747 |
||||||||||||||
Reconciliation of GAAP net income per share - diluted to non-GAAP net income per share - diluted: |
||||||||||||||||||||||||
Shares - diluted GAAP |
39,482 |
38,973 |
37,256 |
38,712 |
36,864 |
|||||||||||||||||||
Shares - diluted Non-GAAP |
39,482 |
38,973 |
37,256 |
38,712 |
36,864 |
|||||||||||||||||||
GAAP net income per share - diluted |
$ |
0.62 |
$ |
0.16 |
$ |
— |
$ |
0.53 |
$ |
0.02 |
||||||||||||||
Tax reform benefit impact |
(0.34) |
— |
— |
(0.35) |
— |
|||||||||||||||||||
Share-based compensation expense |
0.14 |
0.14 |
0.15 |
0.56 |
0.53 |
|||||||||||||||||||
Amortization of acquired intangibles |
0.16 |
0.16 |
0.24 |
0.67 |
0.98 |
|||||||||||||||||||
Acquisition accounting impact related to deferred revenue |
0.01 |
0.01 |
0.07 |
0.03 |
0.29 |
|||||||||||||||||||
Inventory fair value adjustments |
— |
— |
0.02 |
— |
0.10 |
|||||||||||||||||||
Acquisition related expenses |
0.01 |
0.01 |
0.02 |
0.04 |
0.19 |
|||||||||||||||||||
Severance and other expenses |
0.01 |
0.01 |
— |
0.16 |
— |
|||||||||||||||||||
Tax effect of the adjustments above(a) |
(0.07) |
(0.07) |
(0.13) |
(0.31) |
(0.60) |
|||||||||||||||||||
Non-GAAP net income per share - diluted |
$ |
0.54 |
$ |
0.42 |
$ |
0.37 |
$ |
1.33 |
$ |
1.51 |
||||||||||||||
Reconciliation of GAAP net income to non-GAAP Adjusted EBITDA: |
||||||||||||||||||||||||
GAAP net income |
$ |
24,291 |
$ |
6,231 |
$ |
157 |
$ |
20,605 |
$ |
603 |
||||||||||||||
Share-based compensation expense |
5,542 |
5,259 |
5,438 |
21,857 |
19,500 |
|||||||||||||||||||
Interest (income) and expense, net |
1,202 |
2,127 |
998 |
6,072 |
5,616 |
|||||||||||||||||||
Depreciation and amortization expense |
12,969 |
12,600 |
14,457 |
51,511 |
58,362 |
|||||||||||||||||||
Acquisition accounting impact related to deferred revenue |
313 |
313 |
2,663 |
1,252 |
10,652 |
|||||||||||||||||||
Inventory fair value adjustments |
— |
— |
921 |
— |
3,682 |
|||||||||||||||||||
Acquisition related expenses |
397 |
397 |
632 |
1,715 |
7,019 |
|||||||||||||||||||
Severance and other expenses |
213 |
46 |
— |
4,752 |
— |
|||||||||||||||||||
Income tax expense (benefit) |
(10,252) |
751 |
(1,994) |
(21,484) |
(2,551) |
|||||||||||||||||||
Non-GAAP Adjusted EBITDA (b) |
$ |
34,675 |
$ |
27,724 |
$ |
23,272 |
$ |
86,280 |
$ |
102,883 |
(a) |
Tax effects calculated for all adjustments except share-based compensation expense and tax reform benefit, using the tax rate of 35%. |
(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 |
Medication |
Total | ||||||||||||||||||
Revenues |
$ |
163,142 |
$ |
34,802 |
$ |
197,944 |
$ |
143,583 |
$ |
28,391 |
$ |
171,974 |
|||||||||||
Cost of revenues |
79,225 |
23,651 |
102,876 |
77,566 |
20,079 |
97,645 |
|||||||||||||||||
Gross profit |
83,917 |
11,151 |
95,068 |
66,017 |
8,312 |
74,329 |
|||||||||||||||||
Gross margin % |
51.4% |
32.0% |
48.0% |
46.0% |
29.3% |
43.2% |
|||||||||||||||||
Operating expenses |
47,049 |
10,539 |
57,588 |
47,402 |
7,325 |
54,727 |
|||||||||||||||||
Income from segment operations |
$ |
36,868 |
$ |
612 |
$ |
37,480 |
$ |
18,615 |
$ |
987 |
$ |
19,602 |
|||||||||||
Operating margin % |
22.6% |
1.8% |
18.9% |
13.0% |
3.5% |
11.4% |
|||||||||||||||||
Corporate costs |
21,800 |
19,783 |
|||||||||||||||||||||
Income (loss) from operations |
$ |
15,680 |
$ |
(181) |
Omnicell, Inc. Segmented Information (Unaudited, in thousands, except for percentages) | |||||||||||||||||||||||
Year Ended |
Year Ended | ||||||||||||||||||||||
Automation |
Medication |
Total |
Automation |
Medication |
Total | ||||||||||||||||||
Revenues |
$ |
590,392 |
$ |
125,773 |
$ |
716,165 |
$ |
593,626 |
$ |
98,997 |
$ |
692,623 |
|||||||||||
Cost of revenues |
308,443 |
85,634 |
394,077 |
310,967 |
67,856 |
378,823 |
|||||||||||||||||
Gross profit |
281,949 |
40,139 |
322,088 |
282,659 |
31,141 |
313,800 |
|||||||||||||||||
Gross margin % |
47.8% |
31.9% |
45.0% |
47.6% |
31.5% |
45.3% |
|||||||||||||||||
Operating expenses |
193,700 |
41,735 |
235,435 |
198,511 |
24,843 |
223,354 |
|||||||||||||||||
Income from segment operations |
$ |
88,249 |
$ |
(1,596) |
$ |
86,653 |
$ |
84,148 |
$ |
6,298 |
$ |
90,446 |
|||||||||||
Operating margin % |
14.9% |
(1.3)% |
12.1% |
14.2% |
6.4% |
13.1% |
|||||||||||||||||
Corporate costs |
80,899 |
83,965 |
|||||||||||||||||||||
Income from operations |
$ |
5,754 |
$ |
6,481 |
Omnicell, Inc. Segment Information - Non-GAAP Gross Profit 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 |
$ |
163,142 |
$ |
34,802 |
$ |
197,944 |
|||||||||||||||||||||||
Acquisition accounting impact related to deferred revenue |
— |
—% |
—% |
313 |
0.9% |
0.9% |
313 |
0.2% |
0.2% |
||||||||||||||||||||
Non-GAAP Revenues |
$ |
163,142 |
$ |
35,115 |
$ |
198,257 |
|||||||||||||||||||||||
GAAP Gross profit |
$ |
83,917 |
51.4% |
$ |
11,151 |
32.0% |
$ |
95,068 |
48.0% |
||||||||||||||||||||
Stock-based compensation expense |
704 |
0.4% |
0.4% |
130 |
0.4% |
0.4% |
834 |
0.4% |
0.4% |
||||||||||||||||||||
Amortization expense of acquired intangible assets |
2,251 |
1.4% |
1.4% |
567 |
1.6% |
1.6% |
2,818 |
1.4% |
1.4% |
||||||||||||||||||||
Acquisition accounting impact related to deferred revenue |
— |
—% |
—% |
313 |
0.9% |
0.9% |
313 |
0.2% |
0.2% |
||||||||||||||||||||
Severance and other expenses |
234 |
0.1% |
0.1% |
— |
—% |
—% |
234 |
0.1% |
0.1% |
||||||||||||||||||||
Non-GAAP Gross profit |
$ |
87,106 |
53.4% |
$ |
12,161 |
34.6% |
$ |
99,267 |
50.1% |
||||||||||||||||||||
GAAP Operating income |
$ |
36,868 |
22.6% |
$ |
612 |
1.8% |
$ |
37,480 |
18.9% |
||||||||||||||||||||
Stock-based compensation expense |
2,184 |
1.3% |
1.3% |
376 |
1.08% |
1.1% |
2,560 |
1.3% |
1.3% |
||||||||||||||||||||
Amortization expense of acquired intangible assets |
4,364 |
2.7% |
2.7% |
1,802 |
5.2% |
5.1% |
6,166 |
3.1% |
3.1% |
||||||||||||||||||||
Acquisition accounting impact related to deferred revenue |
— |
—% |
—% |
313 |
0.9% |
0.9% |
313 |
0.2% |
0.2% |
||||||||||||||||||||
Severance and other expenses |
204 |
0.1% |
0.1% |
— |
—% |
—% |
204 |
0.1% |
0.1% |
||||||||||||||||||||
Non-GAAP Operating income |
$ |
43,620 |
26.7% |
$ |
3,103 |
8.8% |
$ |
46,723 |
23.6% |
||||||||||||||||||||
GAAP Corporate costs |
$ |
21,800 |
11.0% |
||||||||||||||||||||||||||
Less: Stock-based compensation expense |
(2,982) |
(1.5)% |
(1.5)% |
||||||||||||||||||||||||||
Less: Acquisition-related expenses |
(263) |
(0.1)% |
(0.1)% |
||||||||||||||||||||||||||
Non-GAAP Corporate costs |
$ |
18,555 |
9.4% |
||||||||||||||||||||||||||
Non-GAAP Income from operations |
$ |
28,168 |
14.2% |
Omnicell, Inc. Segment Information - Non-GAAP Gross Profit 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% |
$ |
8,312 |
29.3% |
$ |
74,329 |
43.2% |
||||||||||||||||||||
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 |
51.3% |
$ |
8,866 |
31.2% |
$ |
83,960 |
48.1% |
||||||||||||||||||||
GAAP Operating income |
$ |
18,615 |
13.0% |
$ |
988 |
3.5% |
$ |
19,603 |
11.4% |
||||||||||||||||||||
Stock-based compensation expense |
2,672 |
1.9% |
1.8% |
270 |
1.0% |
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 |
22.1% |
$ |
2,781 |
9.8% |
$ |
35,169 |
20.1% |
||||||||||||||||||||
GAAP Corporate costs |
$ |
19,784 |
11.5% |
||||||||||||||||||||||||||
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 |
9.4% |
||||||||||||||||||||||||||
Non-GAAP Income from operations |
$ |
18,692 |
10.7% |
OMCL-E
View original content with multimedia:http://www.prnewswire.com/news-releases/omnicell-reports-results-for-fiscal-year-and-fourth-quarter-2017-300592303.html
SOURCE
News Provided by Acquire Media