<< Back
May 7, 2020

Omnicell Reports First Quarter 2020 Results

GAAP and non-GAAP revenues of $229.7 million, up 13.4% year-over-year
GAAP net income per diluted share of $0.26, up 225.0% year-over-year
Non-GAAP net income per diluted share of $0.66, up 8.2% year-over-year
Omnicell’s Response to Coronavirus (COVID-19)

MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)--May 7, 2020-- Omnicell, Inc. (NASDAQ:OMCL), a leading provider of medication management solutions and adherence tools for healthcare systems and pharmacies, today announced results for its first quarter ended March 31, 2020.

GAAP Results

GAAP revenues for the first quarter of 2020 were $229.7 million, up $27.2 million, or 13.4% from the first quarter of 2019.

First quarter 2020 GAAP net income was $11.3 million, or $0.26 per diluted share. This compares to GAAP net income of $3.3 million, or $0.08 per diluted share, for the first quarter of 2019.

Non-GAAP Results

Non-GAAP revenues for the first quarter of 2020 were $229.7 million, up $27.2 million, or 13.4%, from the first quarter of 2019.

Non-GAAP net income for the first quarter of 2020 was $28.9 million, or $0.66 per diluted share. This compares to non-GAAP net income of $25.8 million, or $0.61 per diluted share, for the first quarter of 2019.

Non-GAAP net income for each period excludes, when applicable, the effect of share-based compensation expense, amortization expense of acquired intangible assets, acquisition-related expenses, restructuring and severance-related expenses, tax restructuring benefits and expenses, and amortization of debt issuance costs.

Omnicell’s Response to Coronavirus (COVID-19)

Keeping in mind our role in the healthcare industry, we are closely monitoring the COVID-19 pandemic. Our top priorities are protecting the health and well-being of our customers, their patients, and our employees, while maintaining business continuity to meet the needs of our customers. Our manufacturing and distribution facilities have remained open due to our qualification as an essential business and we continue to manufacture our products with limited disruptions. The vast majority of our non-manufacturing and non-customer facing personnel have transitioned to a work from home environment.

To support the needs of our customers on the frontline of the pandemic, we have launched a Rapid Response program to fast-track production and deployment of our XT Series automated dispensing systems to our customers. We have streamlined our ordering and installation processes with preconfigured XT Series medication and supply dispensing systems that are designed to offer our customers flexibility and maximum emergency impact. In addition, to minimize the need for onsite visits and respect social distancing protocols, we are providing remote service options, training programs, and product demonstrations for our customers, and leveraging technology to enable our sales team to operate in a remote sales environment.

From a supply chain perspective, we are working closely with our vendors to help ensure we are able to source key components and maintain appropriate inventory levels to meet customer demand. To date, we have experienced very little disruption in our supply chain, which has enabled us to continue operating our factories at full capacity to serve our customer base.

During the second half of March 2020 and into May 2020, we started to see a slowdown of product bookings and expect to see lower product bookings and revenues during the fiscal year 2020 compared to management’s expectations prior to the COVID-19 outbreak. With respect to bookings for new sales, beginning in the second half of March, we have seen hospitals begin to slow purchasing decisions. Additionally, our ability to access hospitals in order to perform implementations of capital equipment will likely be delayed in many cases, as many hospitals are consumed with treating sick patients. Health systems are facing increased costs due to large surge expenditures to cover COVID-19 caseload and increasing prices for needed equipment, decreased revenue due to cancelled or postponed elective procedures and other reduced demand, as well as cash flow challenges. As a result of the slowdown in purchasing decisions and our reduced interactions with our customers due to social distancing protocols, our bookings are behind our internal estimates as of this time. Although there are some encouraging signs for our business medium-term as the country begins a gradual process to re-open a portion of the economy and elective surgeries resume, we believe hospital spending will be materially disrupted in the near- to medium-term and it is not possible to predict how long this pattern will continue. We anticipate COVID-19 driven demand disruptions to negatively impact 2020 results versus prior guidance and we do not believe we can provide meaningful near- to medium-term direction at this time.

While our fiscal year 2020 results will be impacted by the challenges and opportunities brought on by the COVID-19 pandemic, we remain confident in the overall health of our business and in our ability to continue to execute on our long-term strategy and navigate through these unusual times. However, the impact of the COVID-19 pandemic and related containment measures cannot be predicted and may adversely affect, perhaps materially, our business, results of operations, financial condition, and liquidity.

“Our mission to be a trusted partner for our customers has never been more critical,” said Randall Lipps, chairman, president, chief executive officer, and founder of Omnicell. “Our teams have mobilized to quickly deliver the solutions and intelligence needed to support critical care needs, while protecting the health and safety of our customers and employees, and maintaining business continuity.”

2020 Guidance

As a result of the uncertainty surrounding the COVID-19 pandemic, including due to the uncertain scope, duration, and impact of the pandemic and uncertain timing of global recovery and economic normalization, the Company withdraws its previously issued full year 2020 financial guidance that was provided on February 6, 2020, and is unable to provide second quarter or full year 2020 guidance at this time.

Omnicell Conference Call Information

Omnicell will hold a conference call today, Thursday, May 7, 2020 at 1:30 p.m. PT to discuss first quarter 2020 financial results. The conference call can be monitored by dialing 1-800-696-5518 within the U.S. or 1-706-758-4883 for all other locations. The Conference ID # is 9743599. Internet users can access the conference call at http://ir.omnicell.com/communications/events-presentations. A replay of the call will be available today at approximately 5:00 p.m. PT and will be available until 11:59 p.m. PT on June 18, 2020. The replay access numbers are 1-855-859-2056 within the U.S. and 1-404-537-3406 for all other locations, Conference ID # is 9743599.

About Omnicell

Since 1992, Omnicell has been committed to transforming the pharmacy care delivery model to dramatically improve outcomes and lower costs. Through the vision of the autonomous pharmacy, a combination of automation, intelligence, and expert services, powered by a cloud data platform, Omnicell supports more efficient ways to manage medications across all care settings.

Over 6,000 facilities worldwide use Omnicell automation and analytics solutions to help increase operational efficiency, reduce medication errors, deliver actionable intelligence, and improve patient safety. More than 40,000 institutional and retail pharmacies across North America and the United Kingdom leverage Omnicell's innovative medication adherence and population health solutions to improve patient engagement and adherence to prescriptions, helping to reduce costly hospital readmissions.

To learn more, visit www.omnicell.com. From time to time, Omnicell may use the Company's investor relations site and other online social media channels, including its Twitter handle www.twitter.com/omnicell, LinkedIn page www.linkedin.com/company/omnicell, and Facebook page www.facebook.com/omnicellinc, to disclose material non-public information and comply with its disclosure obligations under Regulation Fair Disclosure ("FD").

Omnicell and the Omnicell logo are registered trademarks of Omnicell, Inc. in the United States and other countries.

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 Omnicell’s control and are subject to various risk factors that could cause actual results to differ materially from those expressed or implied in any forward-looking statement. Such statements include, but are not limited to, Omnicell’s projected bookings, revenues and earnings per share; planned new products and services; statements about Omnicell’s strategy, objectives, and vision; and Omnicell's expectations about the impact of the ongoing global COVID-19 pandemic (including efforts to contain the spread of the pandemic) on its workforce and operations, as well as the impacts on its customers and suppliers, and the anticipated effects of the pandemic and associated containment measures on its business, financial condition, liquidity, and results of operations. Risks that contribute to the uncertain nature of the forward-looking statements include (i) risks related to outbreaks of contagious diseases or other adverse public health epidemics including the ongoing COVID-19 pandemic, including the duration of the COVID-19 pandemic, (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, including the XR2 Automated Central Pharmacy System and the IVX Workflow semi-automated workflow solution, and enhance existing products, (v) Omnicell's ability to deliver on our 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) potential of increasing competition, (ix) potential regulatory changes, (x) Omnicell's ability to improve sales productivity to grow product bookings, and (xi) Omnicell's ability to acquire companies, businesses, or technologies and successfully integrate such acquisitions. These and other risks and uncertainties are described more fully in Omnicell’s most recent filings with the Securities and Exchange Commission (“SEC”). Prospective investors are cautioned not to place undue reliance on forward-looking statements. All forward-looking statements contained in this press release speak only as of the date on which they were made. Omnicell undertakes no obligation to update such statements to reflect events that occur or circumstances that exist after the date on which they were made.

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 Omnicell’s GAAP results, we also consider non-GAAP revenues, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP net income, non-GAAP net income per diluted share, adjusted EBITDA, and non-GAAP free cash flow. These non-GAAP results should not be considered as an alternative to revenues, gross profit, operating expenses, net income, net income per diluted share, net cash provided by operating activities, or any other performance measure derived in accordance with GAAP. We present these non-GAAP results because we consider them to be important supplemental measures of Omnicell’s performance.

Our non-GAAP revenues, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP net income, non-GAAP net income per diluted share, and adjusted EBITDA 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 that period that directly drive operating income in that 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, management specifically adjusted for the following excluded items:

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 Omnicell.

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 costs. Debt issuance costs represent costs associated with the issuance of Term Loan and Revolving Line of Credit facilities. The costs include 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)

Severance and other related expenses. We excluded from our non-GAAP results the expenses which are 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 the financial results of peer companies.

e)

Tax impact from intellectual property (“IP”) restructuring. We excluded from our non-GAAP results the tax impacts related to IP restructuring. These impacts 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 impacts provides more meaningful comparisons of the financial results to our historical operations and forward-looking guidance, and the financial results of peer companies.

f)

IP and legal entities restructuring costs. We excluded from our non-GAAP results the expenses which are 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 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 these non-GAAP financial measures 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 Omnicell’s 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 Omnicell does), 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 Accounting Standard Codification (“ASC”) 718 constitutes an ongoing and recurring expense of Omnicell, it is not an expense that requires cash settlement by Omnicell. We therefore exclude these charges for purposes of evaluating core operating results. Thus, our non-GAAP measurements are presented exclusive of share-based compensation expense to assist management and investors in evaluating our core operating results.

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.

Our adjusted EBITDA calculation is defined as earnings before interest income and expense, taxes, depreciation and amortization, and non-cash expenses, including ASC 718 share-based compensation expense, as well as certain non-GAAP adjustments.

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 Omnicell, limiting their usefulness as a comparative measure.

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.

Pursuant to the requirements of SEC Regulation G, 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 and in Omnicell’s SEC filings.

Omnicell, Inc.

Condensed Consolidated Statements of Operations

(Unaudited, in thousands, except per share data)

 

Three Months Ended March 31,

 

2020

 

2019

 

 

 

 

Revenues:

 

 

 

Product revenues

$

170,073

 

 

$

145,610

 

Services and other revenues

 

59,613

 

 

 

56,907

 

Total revenues

 

229,686

 

 

 

202,517

 

Cost of revenues:

 

 

 

Cost of product revenues

 

90,272

 

 

 

78,811

 

Cost of services and other revenues

 

29,792

 

 

 

26,589

 

Total cost of revenues

 

120,064

 

 

 

105,400

 

Gross profit

 

109,622

 

 

 

97,117

 

Operating expenses:

 

 

 

Research and development

 

18,652

 

 

 

16,078

 

Selling, general, and administrative

 

78,819

 

 

 

68,278

 

Total operating expenses

 

97,471

 

 

 

84,356

 

Income from operations

 

12,151

 

 

 

12,761

 

Interest and other income (expense), net

 

(822

)

 

 

(1,410

)

Income before provision for income taxes

 

11,329

 

 

 

11,351

 

Provision for income taxes

 

18

 

 

 

8,067

 

Net income

$

11,311

 

 

$

3,284

 

Net income per share:

 

 

 

Basic

$

0.27

 

 

$

0.08

 

Diluted

$

0.26

 

 

$

0.08

 

Weighted-average shares outstanding:

 

 

 

Basic

 

42,357

 

 

 

40,692

 

Diluted

 

43,621

 

 

 

42,281

 

Omnicell, Inc.

Condensed Consolidated Balance Sheets

(Unaudited, in thousands)

 

March 31,
2020

 

December 31,
2019

 

 

 

 

ASSETS

Current assets:

 

 

 

Cash and cash equivalents

$

104,080

 

$

127,210

Accounts receivable and unbilled receivables, net

 

233,068

 

 

218,362

Inventories

 

112,785

 

 

108,011

Prepaid expenses

 

14,155

 

 

14,478

Other current assets

 

14,235

 

 

15,177

Total current assets

 

478,323

 

 

483,238

Property and equipment, net

 

52,997

 

 

54,246

Long-term investment in sales-type leases, net

 

19,992

 

 

19,750

Operating lease right-of-use assets

 

54,376

 

 

56,130

Goodwill

 

334,842

 

 

336,539

Intangible assets, net

 

120,063

 

 

124,867

Long-term deferred tax assets

 

14,142

 

 

14,142

Prepaid commissions

 

45,981

 

 

48,862

Other long-term assets

 

110,931

 

 

103,036

Total assets

$

1,231,647

 

$

1,240,810

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

 

 

 

Accounts payable

$

46,788

 

$

46,380

Accrued compensation

 

34,990

 

 

44,155

Accrued liabilities

 

58,060

 

 

55,567

Deferred revenues, net

 

108,602

 

 

90,894

Total current liabilities

 

248,440

 

 

236,996

Long-term deferred revenues

 

6,019

 

 

7,083

Long-term deferred tax liabilities

 

37,810

 

 

39,090

Long-term operating lease liabilities

 

48,851

 

 

50,669

Other long-term liabilities

 

12,027

 

 

11,718

Long-term debt

 

 

50,000

Total liabilities

 

353,147

 

 

395,556

Total stockholders’ equity

 

878,500

 

 

845,254

Total liabilities and stockholders’ equity

$

1,231,647

 

$

1,240,810

Omnicell, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited, in thousands)

 

Three Months Ended March 31,

 

2020

 

2019

 

 

 

 

Operating Activities

 

 

 

Net income

$

11,311

 

 

$

3,284

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

14,043

 

 

 

12,637

 

Loss on disposal of property and equipment

 

 

 

 

355

 

Share-based compensation expense

 

10,659

 

 

 

8,410

 

Deferred income taxes

 

(1,149

)

 

 

3,075

 

Amortization of operating lease right-of-use assets

 

2,682

 

 

 

2,602

 

Amortization of debt issuance costs

 

241

 

 

 

573

 

Changes in operating assets and liabilities:

 

 

 

Accounts receivable and unbilled receivables

 

(16,052

)

 

 

(7,251

)

Inventories

 

(5,734

)

 

 

(2,936

)

Prepaid expenses

 

323

 

 

 

3,652

 

Other current assets

 

968

 

 

 

373

 

Investment in sales-type leases

 

(268

)

 

 

(2,641

)

Prepaid commissions

 

2,881

 

 

 

2,474

 

Other long-term assets

 

(2,844

)

 

 

5,206

 

Accounts payable

 

208

 

 

 

(233

)

Accrued compensation

 

(9,165

)

 

 

(12,604

)

Accrued liabilities

 

2,734

 

 

 

127

 

Deferred revenues

 

16,868

 

 

 

7,989

 

Operating lease liabilities

 

(2,784

)

 

 

(2,669

)

Other long-term liabilities

 

309

 

 

 

4,074

 

Net cash provided by operating activities

 

25,231

 

 

 

26,497

 

Investing Activities

 

 

 

Software development for external use

 

(10,602

)

 

 

(11,717

)

Purchases of property and equipment

 

(3,173

)

 

 

(4,980

)

Net cash used in investing activities

 

(13,775

)

 

 

(16,697

)

Financing Activities

 

 

 

Repayment of debt and revolving credit facility

 

(50,000

)

 

 

(39,000

)

At the market equity offering, net of offering costs

 

 

 

 

20,216

 

Proceeds from issuances under stock-based compensation plans

 

17,659

 

 

 

20,526

 

Employees’ taxes paid related to restricted stock units

 

(1,425

)

 

 

(1,920

)

Net cash used in financing activities

 

(33,766

)

 

 

(178

)

Effect of exchange rate changes on cash and cash equivalents

 

(820

)

 

 

430

 

Net increase (decrease) in cash and cash equivalents

 

(23,130

)

 

 

10,052

 

Cash and cash equivalents at beginning of period

 

127,210

 

 

 

67,192

 

Cash and cash equivalents at end of period

$

104,080

 

 

$

77,244

 

Omnicell, Inc.

Reconciliation of GAAP to Non-GAAP

(Unaudited, in thousands, except per share data and percentage)

 

Three Months Ended March 31,

 

2020

 

2019

 

 

 

 

Reconciliation of GAAP revenues to non-GAAP revenues:

GAAP revenues

$

229,686

 

 

$

202,517

 

Non-GAAP revenues

$

229,686

 

 

$

202,517

 

 

 

 

 

Reconciliation of GAAP gross profit to non-GAAP gross profit:

 

GAAP gross profit

$

109,622

 

 

$

97,117

 

GAAP gross margin

 

47.7%

 

 

48.0%

Share-based compensation expense

 

1,770

 

 

 

1,462

 

Amortization of acquired intangibles

 

2,035

 

 

 

2,066

 

Severance and other expenses

 

75

 

 

 

 

Non-GAAP gross profit

$

113,502

 

 

$

100,645

 

Non-GAAP gross margin

 

49.4%

 

 

49.7%

 

 

 

 

Reconciliation of GAAP operating expenses to non-GAAP operating expenses:

GAAP operating expenses

$

97,471

 

 

$

84,356

 

GAAP operating expenses % to total revenues

 

42.4%

 

 

41.7%

Share-based compensation expense

 

(8,889

)

 

 

(6,948

)

Amortization of acquired intangibles

 

(2,395

)

 

 

(2,716

)

Severance and other expenses

 

(4,026

)

 

 

(286

)

Non-GAAP operating expenses

$

82,161

 

 

$

74,406

 

Non-GAAP operating expenses % to total non-GAAP revenues

 

35.8%

 

 

36.7%

 

 

 

 

Reconciliation of GAAP income from operations to non-GAAP income from operations:

GAAP income from operations

$

12,151

 

 

$

12,761

 

GAAP operating income % to total revenues

 

5.3%

 

 

6.3%

Share-based compensation expense

 

10,659

 

 

 

8,410

 

Amortization of acquired intangibles

 

4,430

 

 

 

4,782

 

Severance and other expenses

 

4,101

 

 

 

286

 

Non-GAAP income from operations

$

31,341

 

 

$

26,239

 

Non-GAAP operating income % to total non-GAAP revenues

 

13.6%

 

 

13.0%

Omnicell, Inc.

Reconciliation of GAAP to Non-GAAP

(Unaudited, in thousands, except per share data and percentage)

 

 

Three Months Ended March 31,

 

2020

 

2019

 

 

 

 

Reconciliation of GAAP net income to non-GAAP net income:

GAAP net income

$

11,311

 

 

$

3,284

 

Tax impact of IP restructuring

 

 

 

 

9,624

 

Share-based compensation expense

 

10,659

 

 

 

8,410

 

Amortization of acquired intangibles

 

4,430

 

 

 

4,782

 

Severance and other expenses (a)

 

4,342

 

 

 

859

 

Tax effect of the adjustments above (b)

 

(1,842

)

 

 

(1,184

)

Non-GAAP net income

$

28,900

 

 

$

25,775

 

 

 

 

 

Reconciliation of GAAP net income per share - diluted to non-GAAP net income per share - diluted:

Shares - diluted GAAP

 

43,621

 

 

 

42,281

 

Shares - diluted Non-GAAP

 

43,621

 

 

 

42,281

 

 

 

 

 

GAAP net income per share - diluted

$

0.26

 

 

$

0.08

 

Tax impact of IP restructuring

 

 

 

 

0.23

 

Share-based compensation expense

 

0.24

 

 

 

0.20

 

Amortization of acquired intangibles

 

0.10

 

 

 

0.11

 

Severance and other expenses

 

0.10

 

 

 

0.02

 

Tax effect of the adjustments above (b)

 

(0.04

)

 

 

(0.03

)

Non-GAAP net income per share - diluted

$

0.66

 

 

$

0.61

 

 

 

 

 

Reconciliation of GAAP net income to non-GAAP Adjusted EBITDA(c):

GAAP net income

$

11,311

 

 

$

3,284

 

Share-based compensation expense

 

10,659

 

 

 

8,410

 

Interest (income) and expense, net

 

(14

)

 

 

706

 

Depreciation and amortization expense

 

14,043

 

 

 

12,637

 

Severance and other expenses

 

4,342

 

 

 

859

 

Income tax expense

 

18

 

 

 

8,067

 

Non-GAAP adjusted EBITDA

$

40,359

 

 

$

33,963

 

 

 

 

 

Reconciliation of GAAP net cash provided by operating activities to non-GAAP free cash flow:

GAAP net cash provided by operating activities

$

25,231

 

 

$

26,497

 

Software development for external use

 

(10,602

)

 

 

(11,717

)

Purchases of property and equipment

 

(3,173

)

 

 

(4,980

)

Non-GAAP free cash flow

$

11,456

 

 

$

9,800

 

(a)

For the three months ended March 31, 2020 and 2019, other expenses include $0.2 million and $0.6 million of amortization of debt issuance costs, respectively, and $0.5 million and $0.3 million of IP and legal entities restructuring costs, respectively.

(b)

Tax effects calculated for all adjustments except tax benefits and expenses, and share-based compensation expense, using an estimated annual effective tax rate of 21% for both fiscal years 2020 and 2019.

(c)

Defined as earnings before interest income and expense, taxes, depreciation and amortization, share-based compensation, as well as excluding certain non-GAAP adjustments.

OMCL-E

Peter Kuipers
Chief Financial Officer
800-850-6664
Peter.Kuipers@Omnicell.com

Source: Omnicell, Inc.