Omnicell Announces Financial Results for Third Quarter 2021
Omnicell reported Q3 2021 revenues of $296 million, a 38.7% year-over-year increase, with net income of $29 million or $0.61 per share. For the nine months, total revenues reached $821 million, up 27.7%. Non-GAAP results showed similar trends with net income of $49.9 million or $1.08 per diluted share. The company expects Q4 2021 revenues between $308-313 million, driven by strong commercial momentum and the acquisition of FDS Amplicare, which enhances its SaaS offerings for pharmacies.
- Q3 2021 GAAP revenues increased by 38.7% year-over-year to $296 million.
- Non-GAAP net income rose to $49.9 million, a significant increase from $26.2 million in Q3 2020.
- Successful acquisition of FDS Amplicare, expanding SaaS solutions for pharmacies.
- None.
GAAP and non-GAAP revenues of
GAAP net income per diluted share of
Non-GAAP net income per diluted share of
GAAP Results
Total GAAP revenues for the third quarter of 2021 were
GAAP net income for the third quarter of 2021 was
GAAP net income for the nine months ended
Non-GAAP Results
Total non-GAAP revenues for the third quarter of 2021 were
Non-GAAP net income for the third quarter of 2021 was
Non-GAAP net income for the nine months ended
Non-GAAP EBITDA for the third quarter of 2021 was
Non-GAAP EBITDA for the nine months ended
“Our strong third quarter results reflect the continued momentum in Omnicell’s commercial business and the robust customer adoption of our cloud-based, Advanced Services portfolio,” said
During the third quarter of 2021,
In April of 2021,
2021 Guidance
For the fourth quarter of 2021, the Company expects total GAAP and non-GAAP revenues to be between
For the full year of 2021, the Company expects product bookings to be between
The table below summarizes Omnicell’s 2021 guidance outlined above.
Q4’21 |
FY 2021 |
|
Product Bookings |
Not provided |
|
Total GAAP and Non-GAAP Revenues |
|
|
GAAP and Non-GAAP Product Revenues |
|
|
GAAP and Non-GAAP Service Revenues |
|
|
Non-GAAP EBITDA |
|
|
Non-GAAP Earnings Per Share |
|
|
The Company does not provide guidance for GAAP net income or GAAP earnings per share nor a reconciliation of forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measures on a forward-looking basis because it is unable to predict certain items contained in the GAAP measures without unreasonable efforts. These forward-looking non-GAAP financial measures do not include certain items, which may be significant, including, but not limited to, unusual gains and losses, costs associated with future restructurings, acquisition-related expenses, and certain tax and litigation outcomes.
Omnicell Conference Call Information
About
Since 1992,
Over 7,000 facilities worldwide use
To learn more, visit www.omnicell.com. From time to time,
Forward-Looking Statements
To the extent any statements contained in this press 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. Without limiting the foregoing, statements including the words “expect,” “intend,” “may,” “will,” “should,” “would,” “plan,” “potential,” “anticipate,” “believe,” “forecast,” “guidance,” “outlook,” “goals,” “target,” “estimate,” “seeks,” “predicts,” “projects,” and similar expressions are intended to identify forward-looking statements. Forward-looking statements are subject to the occurrence of many events outside Omnicell’s control. Such statements include, but are not limited to, Omnicell’s projected bookings, revenues, non-GAAP EBITDA, and non-GAAP earnings per share; planned new products and services and the related expected benefits; and statements about Omnicell’s strategy, plans, objectives, goals, and vision. Actual results and other events may differ significantly from those contemplated by forward-looking statements due to numerous factors that involve substantial known and unknown risks and uncertainties. These risks and uncertainties include, among other things, (i) risks related to outbreaks of contagious diseases or other adverse public health epidemics including the ongoing COVID-19 pandemic, including the duration and any resurgences of the COVID-19 pandemic (including the emergence of new variants of the COVID-19 virus), (ii) unfavorable general economic and market conditions, including due to economic disruption caused by public health crises such as the COVID-19 pandemic, (iii) Omnicell’s ability to take advantage of the growth opportunities in medication management across all care settings, (iv) Omnicell’s ability to develop and commercialize new products and enhance existing products, (v) Omnicell’s ability to deliver on the vision of the autonomous pharmacy and the impact that advanced automation, data intelligence, and expert services will have on patient care, (vi) risks to growth and acceptance of Omnicell’s products and services, including competitive conversions, and growth in the overall demand for medication management and supply chain solutions and medication adherence solutions generally, (vii) risks presented by the transition to selling more products and services on a subscription basis, (viii) risks related to the availability and sources of raw materials and components or price fluctuations, shortages, or interruptions of supply, as well as a failure for raw materials and components to satisfy our supply requirements, (ix) Omnicell’s dependence on a limited number of suppliers for certain components, equipment, and raw materials, (x) risks presented by a failure to manage inventory properly, (xi) potential increased competition, (xii) potential regulatory changes, (xiii) Omnicell’s ability to improve sales productivity to grow product bookings, (xiv) Omnicell’s ability to acquire companies, businesses, or technologies and successfully integrate such acquisitions, (xv) the outcome of any legal proceedings to which
Use of Non-GAAP Financial Information
This press release contains financial measures that are not calculated in accordance with
Our non-GAAP revenues, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP income from operations, non-GAAP operating margin, non-GAAP net income, non-GAAP net income per diluted share, non-GAAP EBITDA, and non-GAAP EBITDA margin are exclusive of certain items to facilitate management’s review of the comparability of Omnicell’s core operating results on a period-to-period basis because such items are not related to Omnicell’s ongoing core operating results as viewed by management. We define our “core operating results” as those revenues recorded in a particular period and the expenses incurred within such period that directly drive operating income in such period. Management uses these non-GAAP financial measures in making operating decisions because, in addition to meaningful supplemental information regarding operating performance, the measures give us a better understanding of how we believe we should invest in research and development, fund infrastructure growth, and evaluate the effectiveness of marketing strategies. In calculating the above non-GAAP results: non-GAAP revenues excludes from its GAAP equivalent item a) below; non-GAAP gross profit and non-GAAP gross margin exclude from their GAAP equivalents items a), b), c), and e) below; non-GAAP operating expenses excludes from its GAAP equivalents items b), c), d), e), h), and i) below; non-GAAP income from operations and non-GAAP operating margin exclude from their GAAP equivalents items a), b), c), d), e), h), and i) below; and non-GAAP net income and non-GAAP net income per diluted share exclude from their GAAP equivalents items a) through j) below. Non-GAAP EBITDA is defined as earnings before interest income and expense, taxes, depreciation, and amortization. Non-GAAP EBITDA and non-GAAP EBITDA margin exclude from their GAAP equivalents items a), b), d), e), f), g), h), and i) below:
a) |
Acquisition accounting impact related to deferred revenues. In connection with the recent acquisition of FDS Amplicare, we recorded a fair value adjustment to acquired deferred revenues as part of the purchase accounting in accordance with GAAP. The adjustment represents revenues that would have been recognized in the normal course of business by FDS Amplicare if the acquisition had not occurred, but was not recognized due to GAAP purchase accounting requirements. 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. |
|
b) |
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 |
|
c) |
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. |
|
d) |
Acquisition-related expenses. We excluded from our non-GAAP results the expenses related to recent acquisitions. These expenses are unrelated to our ongoing operations, vary in size and frequency, and are subject to significant fluctuations from period to period due to varying levels of acquisition activity. We believe that excluding these expenses provides more meaningful comparisons of the financial results to our historical operations and forward-looking guidance, and to the financial results of less acquisitive peer companies. |
|
e) |
Severance-related expenses. We excluded from our non-GAAP results the expenses related to restructuring events. These expenses are unrelated to our ongoing operations, vary in size and frequency, and are subject to significant fluctuations from period to period due to varying levels of restructuring activity. We believe that excluding these expenses provides more meaningful comparisons of the financial results to our historical operations and forward-looking guidance, and to the financial results of peer companies. |
|
f) |
Amortization of debt issuance costs. Debt issuance costs represent costs associated with the issuance of term loan and revolving credit facilities, as well as the issuance of convertible senior notes. The costs include underwriting fees, original issue discount, ticking fees, and legal fees. These non-cash expenses are not considered by management to reflect the core cash-generating performance of the business and therefore are excluded from our non-GAAP results. |
|
g) |
Amortization of discount on convertible senior notes. We excluded from our non-GAAP results the amortization of the imputed discount on our convertible senior notes. Under GAAP, certain convertible debt instruments that may be settled in cash upon conversion are required to be bifurcated into separate liability and equity components in a manner that reflects the issuer’s assumed non-convertible debt borrowing rate. For GAAP purposes, we are required to recognize the imputed interest expense on the difference between our assumed non-convertible debt borrowing rate and the coupon rate on our convertible senior notes. 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. |
|
h) |
Intellectual property (“IP”) and legal entities restructuring costs. We excluded from our non-GAAP results the expenses related to IP and legal entities’ restructuring events, such as legal and tax consulting costs. These expenses are unrelated to our ongoing operations, vary in size and frequency, and are subject to significant fluctuations from period to period due to varying levels of restructuring activity. We believe that excluding these expenses provides more meaningful comparisons of the financial results to our historical operations and forward-looking guidance, and to the financial results of peer companies. |
|
i) |
Certain litigation costs. We excluded non-recurring charges and benefits, including litigation expenses and settlements, related to litigation matters that are outside of the ordinary course of our business or that are not representative of those that we historically have incurred. 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 to the financial results of peer companies. |
|
j) |
Tax impact from IP restructuring. We excluded from our non-GAAP results the tax impact related to the release of a net uncertain tax benefit as a result of effective settlement with the tax authorities related to prior IP restructuring. This impact is unrelated to our ongoing operations, and we do not expect it to occur in the ordinary course of business. We believe that excluding this impact provides more meaningful comparisons of the financial results to our historical operations and forward-looking guidance, and to 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 Omnicell’s control; they are unrelated to the ongoing operation of the business in the ordinary course; they are unusual and we do not expect them to occur in the ordinary course of business; or they are non-operational or non-cash expenses involving stock compensation plans or other items.
We believe that the presentation of non-GAAP revenues, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP income from operations, non-GAAP operating margin, non-GAAP net income, non-GAAP net income per diluted share, non-GAAP EBITDA, and non-GAAP EBITDA margin is warranted for several reasons:
a) |
Such non-GAAP financial measures provide an additional analytical tool for understanding Omnicell’s financial performance by excluding the impact of items which may obscure trends in the core operating results of the business. |
|
b) |
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. |
|
c) |
These non-GAAP financial measures are employed by management in its own evaluation of performance and are utilized in financial and operational decision-making processes, such as budget planning and forecasting. |
|
d) |
These non-GAAP financial measures facilitate comparisons to the operating results of other companies in our industry, which also use non-GAAP financial measures to supplement their GAAP results (although these companies may calculate non-GAAP financial measures differently than |
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 Accounting Standards Codification (“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 Omnicell’s common stock and the timing and exercise by employees of their stock options. As a result of these timing and market uncertainties, the tax effect related to share-based compensation expense would be inconsistent in amount and frequency and is therefore excluded from our non-GAAP results. |
Non-GAAP diluted shares is defined as our GAAP diluted shares, excluding the impact of dilutive convertible senior notes for which the Company is economically hedged through its anti-dilutive convertible note hedge transaction. We believe non-GAAP diluted shares is a useful non-GAAP metric because it provides insight into the offsetting economic effect of the hedge transaction against potential conversion of the convertible senior notes.
Non-GAAP free cash flow is defined as net cash provided by operating activities less cash used for software development for external use and purchases of property and equipment. We believe free cash flow is important to enable investors to better understand and evaluate our ongoing operating results and allows for greater transparency in the review and understanding of our overall financial, operational, and economic performance, because free cash flow takes into account certain capital expenditures and cash used for software development necessary to operate our business.
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 GAAP results. In the future, we expect to incur expenses similar to certain of the non-GAAP adjustments described above and expect to continue reporting non-GAAP financial measures excluding such items. Some of the limitations in relying on non-GAAP financial measures are:
a) |
Omnicell’s stock option and stock purchase plans are important components of incentive compensation arrangements and will be reflected as expenses in Omnicell’s GAAP results for the foreseeable future under ASC 718. |
|
b) |
Other companies, including companies in Omnicell’s industry, may calculate non-GAAP financial measures differently than |
|
c) |
A limitation of the utility of free cash flow as a measure of financial performance is that it does not represent the total increase or decrease in Omnicell’s cash balance for the period. |
A detailed reconciliation between Omnicell’s non-GAAP and GAAP financial results is set forth in the financial tables at the end of this press release. Investors are advised to carefully review and consider this information strictly as a supplement to the GAAP results that are contained in this press release as well as in Omnicell’s other reports filed with or furnished to the
|
|||||||||||||||
Condensed Consolidated Statements of Operations |
|||||||||||||||
(Unaudited, in thousands, except per share data) |
|||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||
|
2021 |
2020 |
2021 |
2020 |
|||||||||||
|
|
|
|
|
|||||||||||
Revenues: |
|
|
|
|
|||||||||||
Product revenues |
$ |
213,970 |
|
$ |
151,337 |
$ |
589,006 |
|
$ |
460,352 |
|
||||
Services and other revenues |
|
82,432 |
|
|
62,362 |
|
231,978 |
|
|
182,654 |
|
||||
Total revenues |
|
296,402 |
|
|
213,699 |
|
820,984 |
|
|
643,006 |
|
||||
Cost of revenues: |
|
|
|
|
|||||||||||
Cost of product revenues |
|
110,743 |
|
|
86,689 |
|
303,597 |
|
|
262,740 |
|
||||
Cost of services and other revenues |
|
38,880 |
|
|
30,219 |
|
112,027 |
|
|
90,628 |
|
||||
Total cost of revenues |
|
149,623 |
|
|
116,908 |
|
415,624 |
|
|
353,368 |
|
||||
Gross profit |
|
146,779 |
|
|
96,791 |
|
405,360 |
|
|
289,638 |
|
||||
Operating expenses: |
|
|
|
|
|||||||||||
Research and development |
|
19,477 |
|
|
15,197 |
|
53,770 |
|
|
54,679 |
|
||||
Selling, general, and administrative |
|
97,910 |
|
|
71,442 |
|
273,672 |
|
|
219,647 |
|
||||
Total operating expenses |
|
117,387 |
|
|
86,639 |
|
327,442 |
|
|
274,326 |
|
||||
Income from operations |
|
29,392 |
|
|
10,152 |
|
77,918 |
|
|
15,312 |
|
||||
Interest and other income (expense), net |
|
(6,065 |
) |
|
809 |
|
(18,715 |
) |
|
161 |
|
||||
Income before provision for income taxes |
|
23,327 |
|
|
10,961 |
|
59,203 |
|
|
15,473 |
|
||||
Provision for (benefit from) income taxes |
|
(5,990 |
) |
|
2,156 |
|
(4,665 |
) |
|
(344 |
) |
||||
Net income |
$ |
29,317 |
|
$ |
8,805 |
$ |
63,868 |
|
$ |
15,817 |
|
||||
Net income per share: |
|
|
|
|
|||||||||||
Basic |
$ |
0.67 |
|
$ |
0.21 |
$ |
1.48 |
|
$ |
0.37 |
|
||||
Diluted |
$ |
0.61 |
|
$ |
0.20 |
$ |
1.35 |
|
$ |
0.36 |
|
||||
Weighted-average shares outstanding: |
|
|
|
|
|||||||||||
Basic |
|
43,648 |
|
|
42,802 |
|
43,293 |
|
|
42,606 |
|
||||
Diluted |
|
48,341 |
|
|
43,691 |
|
47,195 |
|
|
43,651 |
|
||||
|
||||||
Condensed Consolidated Balance Sheets |
||||||
(Unaudited, in thousands) |
||||||
|
|
|
||||
|
|
|
||||
ASSETS |
||||||
Current assets: |
|
|
||||
Cash and cash equivalents |
$ |
481,549 |
$ |
485,928 |
||
Accounts receivable and unbilled receivables, net |
|
233,729 |
|
190,117 |
||
Inventories |
|
104,259 |
|
96,298 |
||
Prepaid expenses |
|
24,762 |
|
16,027 |
||
Other current assets |
|
44,417 |
|
41,044 |
||
Total current assets |
|
888,716 |
|
829,414 |
||
Property and equipment, net |
|
64,955 |
|
59,073 |
||
Long-term investment in sales-type leases, net |
|
19,187 |
|
22,156 |
||
Operating lease right-of-use assets |
|
48,973 |
|
55,114 |
||
|
|
616,387 |
|
499,309 |
||
Intangible assets, net |
|
218,956 |
|
168,211 |
||
Long-term deferred tax assets |
|
15,866 |
|
15,019 |
||
Prepaid commissions |
|
57,949 |
|
56,919 |
||
Other long-term assets |
|
120,482 |
|
119,289 |
||
Total assets |
$ |
2,051,471 |
$ |
1,824,504 |
||
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||
Current liabilities: |
|
|
||||
Accounts payable |
$ |
74,656 |
$ |
40,309 |
||
Accrued compensation |
|
45,044 |
|
55,750 |
||
Accrued liabilities |
|
104,236 |
|
80,311 |
||
Deferred revenues, net |
|
114,726 |
|
100,053 |
||
Total current liabilities |
|
338,662 |
|
276,423 |
||
Long-term deferred revenues |
|
14,141 |
|
5,673 |
||
Long-term deferred tax liabilities |
|
53,313 |
|
39,633 |
||
Long-term operating lease liabilities |
|
40,436 |
|
48,897 |
||
Other long-term liabilities |
|
10,761 |
|
19,174 |
||
Convertible senior notes, net |
|
482,822 |
|
467,201 |
||
Total liabilities |
|
940,135 |
|
857,001 |
||
Total stockholders’ equity |
|
1,111,336 |
|
967,503 |
||
Total liabilities and stockholders’ equity |
$ |
2,051,471 |
$ |
1,824,504 |
||
|
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
(Unaudited, in thousands) |
||||||||
|
Nine Months Ended |
|||||||
|
2021 |
2020 |
||||||
|
|
|
||||||
Operating Activities |
|
|
||||||
Net income |
$ |
63,868 |
|
$ |
15,817 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
||||||
Depreciation and amortization |
|
53,140 |
|
|
43,903 |
|
||
Loss on disposal of property and equipment |
|
297 |
|
|
— |
|
||
Share-based compensation expense |
|
38,477 |
|
|
33,034 |
|
||
Deferred income taxes |
|
2,042 |
|
|
(3,643 |
) |
||
Amortization of operating lease right-of-use assets |
|
8,764 |
|
|
7,692 |
|
||
Amortization of debt issuance costs |
|
2,570 |
|
|
754 |
|
||
Amortization of discount on convertible senior notes |
|
13,874 |
|
|
249 |
|
||
Changes in operating assets and liabilities: |
|
|
||||||
Accounts receivable and unbilled receivables |
|
(39,561 |
) |
|
29,653 |
|
||
Inventories |
|
(10,138 |
) |
|
4,570 |
|
||
Prepaid expenses |
|
(8,229 |
) |
|
(6,272 |
) |
||
Other current assets |
|
(1,059 |
) |
|
(6,617 |
) |
||
Investment in sales-type leases |
|
2,686 |
|
|
(3,273 |
) |
||
Prepaid commissions |
|
(1,030 |
) |
|
2,213 |
|
||
Other long-term assets |
|
2,567 |
|
|
(4,023 |
) |
||
Accounts payable |
|
33,111 |
|
|
(8,659 |
) |
||
Accrued compensation |
|
(12,018 |
) |
|
(8,377 |
) |
||
Accrued liabilities |
|
20,149 |
|
|
3,281 |
|
||
Deferred revenues |
|
21,225 |
|
|
8,827 |
|
||
Operating lease liabilities |
|
(9,392 |
) |
|
(7,764 |
) |
||
Other long-term liabilities |
|
(9,166 |
) |
|
8,057 |
|
||
Net cash provided by operating activities |
|
172,177 |
|
|
109,422 |
|
||
Investing Activities |
|
|
||||||
Software development for external use |
|
(24,141 |
) |
|
(25,909 |
) |
||
Purchases of property and equipment |
|
(17,892 |
) |
|
(17,265 |
) |
||
Business acquisition, net of cash acquired |
|
(178,080 |
) |
|
— |
|
||
Net cash used in investing activities |
|
(220,113 |
) |
|
(43,174 |
) |
||
Financing Activities |
|
|
||||||
Proceeds from revolving credit facility |
|
— |
|
|
150,000 |
|
||
Repayment of revolving credit facility |
|
— |
|
|
(200,000 |
) |
||
Payments for debt issuance costs for revolving credit facility |
|
— |
|
|
(550 |
) |
||
Proceeds from issuance of convertible senior notes, net of issuance costs |
|
— |
|
|
559,665 |
|
||
Purchase of convertible note hedge |
|
— |
|
|
(100,625 |
) |
||
Proceeds from sale of warrants |
|
— |
|
|
51,290 |
|
||
Proceeds from issuances under stock-based compensation plans |
|
53,917 |
|
|
33,226 |
|
||
Employees’ taxes paid related to restricted stock units |
|
(10,161 |
) |
|
(4,101 |
) |
||
Change in customer funds, net |
|
(3,059 |
) |
|
— |
|
||
Stock repurchases |
|
— |
|
|
(53,035 |
) |
||
Net cash provided by financing activities |
|
40,697 |
|
|
435,870 |
|
||
Effect of exchange rate changes on cash and cash equivalents |
|
(492 |
) |
|
(157 |
) |
||
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
(7,731 |
) |
|
501,961 |
|
||
Cash, cash equivalents, and restricted cash at beginning of period |
|
489,920 |
|
|
127,210 |
|
||
Cash, cash equivalents, and restricted cash at end of period |
$ |
482,189 |
|
$ |
629,171 |
|
||
Reconciliation of cash, cash equivalents, and restricted cash to the Condensed Consolidated Balance Sheets: |
||||||||
Cash and cash equivalents |
$ |
481,549 |
|
$ |
629,171 |
|
||
Restricted cash included in Other current assets |
|
640 |
|
|
— |
|
||
Cash, cash equivalents, and restricted cash at end of period |
$ |
482,189 |
|
$ |
629,171 |
|
||
|
||||||||||||||||
Reconciliation of GAAP to Non-GAAP |
||||||||||||||||
(Unaudited, in thousands, except per share data and percentage) |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
2021 |
2020 |
2021 |
2020 |
||||||||||||
|
|
|
|
|
||||||||||||
Reconciliation of GAAP revenues to non-GAAP revenues: |
||||||||||||||||
GAAP revenues |
$ |
296,402 |
|
$ |
213,699 |
|
$ |
820,984 |
|
$ |
643,006 |
|
||||
Acquisition accounting impact related to deferred revenues |
|
95 |
|
|
— |
|
|
95 |
|
|
— |
|
||||
Non-GAAP revenues |
$ |
296,497 |
|
$ |
213,699 |
|
$ |
821,079 |
|
$ |
643,006 |
|
||||
|
|
|
|
|
||||||||||||
Reconciliation of GAAP gross profit to non-GAAP gross profit: |
|
|
|
|||||||||||||
GAAP gross profit |
$ |
146,779 |
|
$ |
96,791 |
|
$ |
405,360 |
|
$ |
289,638 |
|
||||
GAAP gross margin |
|
49.5 |
% |
|
45.3 |
% |
|
49.4 |
% |
|
45.0 |
% |
||||
Share-based compensation expense |
|
1,909 |
|
|
1,758 |
|
|
5,890 |
|
|
5,658 |
|
||||
Amortization of acquired intangibles |
|
2,727 |
|
|
2,032 |
|
|
8,210 |
|
|
6,100 |
|
||||
Acquisition accounting impact related to deferred revenues |
|
95 |
|
|
— |
|
|
95 |
|
|
— |
|
||||
Severance-related expenses |
|
— |
|
|
— |
|
|
389 |
|
|
2,564 |
|
||||
Non-GAAP gross profit |
$ |
151,510 |
|
$ |
100,581 |
|
$ |
419,944 |
|
$ |
303,960 |
|
||||
Non-GAAP gross margin |
|
51.1 |
% |
|
47.1 |
% |
|
51.1 |
% |
|
47.3 |
% |
||||
|
|
|
|
|
||||||||||||
Reconciliation of GAAP operating expenses to non-GAAP operating expenses: |
|
|
||||||||||||||
GAAP operating expenses |
$ |
117,387 |
|
$ |
86,639 |
|
$ |
327,442 |
|
$ |
274,326 |
|
||||
GAAP operating expenses % to total revenues |
|
39.6 |
% |
|
40.5 |
% |
|
39.9 |
% |
|
42.7 |
% |
||||
Share-based compensation expense |
|
(11,757 |
) |
|
(9,266 |
) |
|
(32,587 |
) |
|
(27,376 |
) |
||||
Amortization of acquired intangibles |
|
(3,518 |
) |
|
(2,336 |
) |
|
(10,340 |
) |
|
(7,056 |
) |
||||
Acquisition-related expenses |
|
(4,772 |
) |
|
(3,121 |
) |
|
(6,758 |
) |
|
(3,121 |
) |
||||
Severance-related and other expenses (a) |
|
— |
|
|
(84 |
) |
|
(2,582 |
) |
|
(8,272 |
) |
||||
Non-GAAP operating expenses |
$ |
97,340 |
|
$ |
71,832 |
|
$ |
275,175 |
|
$ |
228,501 |
|
||||
Non-GAAP operating expenses as a % of total non-GAAP revenues |
|
32.8 |
% |
|
33.6 |
% |
|
33.5 |
% |
|
35.5 |
% |
||||
|
|
|
|
|
||||||||||||
Reconciliation of GAAP income from operations to non-GAAP income from operations: |
||||||||||||||||
GAAP income from operations |
$ |
29,392 |
|
$ |
10,152 |
|
$ |
77,918 |
|
$ |
15,312 |
|
||||
GAAP operating income % to total revenues |
|
9.9 |
% |
|
4.8 |
% |
|
9.5 |
% |
|
2.4 |
% |
||||
Share-based compensation expense |
|
13,666 |
|
|
11,024 |
|
|
38,477 |
|
|
33,034 |
|
||||
Amortization of acquired intangibles |
|
6,245 |
|
|
4,368 |
|
|
18,550 |
|
|
13,156 |
|
||||
Acquisition accounting impact related to deferred revenues |
|
95 |
|
|
— |
|
|
95 |
|
|
— |
|
||||
Acquisition-related expenses |
|
4,772 |
|
|
3,121 |
|
|
6,758 |
|
|
3,121 |
|
||||
Severance-related and other expenses (a) |
|
— |
|
|
84 |
|
|
2,971 |
|
|
10,836 |
|
||||
Non-GAAP income from operations |
$ |
54,170 |
|
$ |
28,749 |
|
$ |
144,769 |
|
$ |
75,459 |
|
||||
Non-GAAP operating margin (non-GAAP operating income as a % of total non-GAAP revenues) |
|
18.3 |
% |
|
13.5 |
% |
|
17.6 |
% |
|
11.7 |
% |
||||
|
||||||||||||||||
Reconciliation of GAAP to Non-GAAP |
||||||||||||||||
(Unaudited, in thousands, except per share data and percentage) |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
2021 |
2020 |
2021 |
2020 |
||||||||||||
|
|
|
|
|
||||||||||||
Reconciliation of GAAP net income to non-GAAP net income: |
||||||||||||||||
GAAP net income |
$ |
29,317 |
|
$ |
8,805 |
|
$ |
63,868 |
|
$ |
15,817 |
|
||||
Tax impact of IP restructuring |
|
(6,202 |
) |
|
— |
|
|
(6,202 |
) |
|
— |
|
||||
Share-based compensation expense |
|
13,666 |
|
|
11,024 |
|
|
38,477 |
|
|
33,034 |
|
||||
Amortization of acquired intangibles |
|
6,245 |
|
|
4,368 |
|
|
18,550 |
|
|
13,156 |
|
||||
Acquisition accounting impact related to deferred revenues |
|
95 |
|
|
— |
|
|
95 |
|
|
— |
|
||||
Acquisition-related expenses |
|
4,772 |
|
|
3,121 |
|
|
6,758 |
|
|
3,121 |
|
||||
Severance-related and other expenses (a) |
|
— |
|
|
84 |
|
|
2,971 |
|
|
10,836 |
|
||||
Amortization of debt issuance costs |
|
863 |
|
|
272 |
|
|
2,570 |
|
|
754 |
|
||||
Amortization of discount on convertible senior notes |
|
4,679 |
|
|
249 |
|
|
13,874 |
|
|
249 |
|
||||
Tax effect of the adjustments above (b) |
|
(3,497 |
) |
|
(1,700 |
) |
|
(9,411 |
) |
|
(5,905 |
) |
||||
Non-GAAP net income |
$ |
49,938 |
|
$ |
26,223 |
|
$ |
131,550 |
|
$ |
71,062 |
|
||||
|
|
|
|
|
||||||||||||
Reconciliation of GAAP net income per share - diluted to non-GAAP net income per share - diluted: |
||||||||||||||||
Shares - diluted GAAP |
|
48,341 |
|
|
43,691 |
|
|
47,195 |
|
|
43,651 |
|
||||
Shares - diluted non-GAAP (c) |
|
46,185 |
|
|
43,691 |
|
|
45,379 |
|
|
43,651 |
|
||||
|
|
|
|
|
||||||||||||
GAAP net income per share - diluted |
$ |
0.61 |
|
$ |
0.20 |
|
$ |
1.35 |
|
$ |
0.36 |
|
||||
Tax impact of IP restructuring |
|
(0.13 |
) |
|
— |
|
|
(0.14 |
) |
|
— |
|
||||
Share-based compensation expense |
|
0.29 |
|
|
0.25 |
|
|
0.85 |
|
|
0.76 |
|
||||
Amortization of acquired intangibles |
|
0.14 |
|
|
0.10 |
|
|
0.41 |
|
|
0.30 |
|
||||
Acquisition accounting impact related to deferred revenues |
|
0.00 |
|
|
— |
|
|
0.00 |
|
|
— |
|
||||
Acquisition-related expenses |
|
0.10 |
|
|
0.07 |
|
|
0.15 |
|
|
0.07 |
|
||||
Severance-related and other expenses |
|
— |
|
|
0.00 |
|
|
0.07 |
|
|
0.25 |
|
||||
Amortization of debt issuance costs |
|
0.02 |
|
|
0.01 |
|
|
0.06 |
|
|
0.02 |
|
||||
Amortization of discount on convertible senior notes |
|
0.10 |
|
|
0.01 |
|
|
0.31 |
|
|
0.01 |
|
||||
Non-GAAP dilutive shares impact from convertible note hedge transaction (c) |
|
0.03 |
|
|
— |
|
|
0.05 |
|
|
— |
|
||||
Tax effect of the adjustments above (b) |
|
(0.08 |
) |
|
(0.04 |
) |
|
(0.21 |
) |
|
(0.14 |
) |
||||
Non-GAAP net income per share - diluted |
$ |
1.08 |
|
$ |
0.60 |
|
$ |
2.90 |
|
$ |
1.63 |
|
||||
|
|
|
|
|
||||||||||||
Reconciliation of GAAP net income to non-GAAP EBITDA(d): |
||||||||||||||||
GAAP net income |
$ |
29,317 |
|
$ |
8,805 |
|
$ |
63,868 |
|
$ |
15,817 |
|
||||
Share-based compensation expense |
|
13,666 |
|
|
11,024 |
|
|
38,477 |
|
|
33,034 |
|
||||
Interest (income) and expense, net |
|
360 |
|
|
380 |
|
|
520 |
|
|
442 |
|
||||
Depreciation and amortization expense |
|
18,175 |
|
|
15,124 |
|
|
53,140 |
|
|
43,903 |
|
||||
Acquisition accounting impact related to deferred revenues |
|
95 |
|
|
— |
|
|
95 |
|
|
— |
|
||||
Acquisition-related expenses |
|
4,772 |
|
|
3,121 |
|
|
6,758 |
|
|
3,121 |
|
||||
Severance-related and other expenses (a) |
|
— |
|
|
84 |
|
|
2,971 |
|
|
10,836 |
|
||||
Amortization of debt issuance costs |
|
863 |
|
|
272 |
|
|
2,570 |
|
|
754 |
|
||||
Amortization of discount on convertible senior notes |
|
4,679 |
|
|
249 |
|
|
13,874 |
|
|
249 |
|
||||
Income tax expense (benefit) |
|
(5,990 |
) |
|
2,156 |
|
|
(4,665 |
) |
|
(344 |
) |
||||
Non-GAAP EBITDA |
$ |
65,937 |
|
$ |
41,215 |
|
$ |
177,608 |
|
$ |
107,812 |
|
||||
Non-GAAP EBITDA margin (non-GAAP EBITDA as a % of total non-GAAP revenues) |
|
22.2 |
% |
|
19.3 |
% |
|
21.6 |
% |
|
16.8 |
% |
||||
_________________________________________________
(a) |
For the nine months ended |
|
(b) |
Tax effects calculated for all adjustments except share-based compensation expense, using an estimated annual effective tax rate of |
|
(c) |
For the three and nine months ended |
|
(d) |
Defined as earnings before interest income and expense, taxes, depreciation, amortization, share-based compensation, as well as excluding certain non-GAAP adjustments. |
|
||||||||||||||||
Reconciliation of GAAP to Non-GAAP |
||||||||||||||||
(Unaudited, in thousands) |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
2021 |
2020 |
2021 |
2020 |
||||||||||||
|
|
|
|
|
||||||||||||
Reconciliation of GAAP net cash provided by operating activities to non-GAAP free cash flow: |
||||||||||||||||
GAAP net cash provided by operating activities |
$ |
42,989 |
|
$ |
36,687 |
|
$ |
172,177 |
|
$ |
109,422 |
|
||||
Software development for external use |
|
(8,726 |
) |
|
(5,907 |
) |
|
(24,141 |
) |
|
(25,909 |
) |
||||
Purchases of property and equipment |
|
(6,825 |
) |
|
(4,054 |
) |
|
(17,892 |
) |
|
(17,265 |
) |
||||
Non-GAAP free cash flow |
$ |
27,438 |
|
$ |
26,726 |
|
$ |
130,144 |
|
$ |
66,248 |
|
||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20211102005416/en/
Vice President, Investor Relations
650-435-3318
Kathleen.Nemeth@Omnicell.com
Source:
FAQ
What were Omnicell's Q3 2021 earnings results?
What is the revenue guidance for Q4 2021 for OMCL?
How did Omnicell's financial performance compare year-on-year?
What impact did the acquisition of FDS Amplicare have?
What are Omnicell's earnings projections for full-year 2021?
