Upgrade to SI Premium - Free Trial

Omnicell Achieves Record Revenue in the Second Quarter 2016

July 28, 2016 4:01 PM

MOUNTAIN VIEW, Calif., July 28, 2016 /PRNewswire/ -- Omnicell, Inc. (NASDAQ: OMCL), a leading provider of medication and supply management solutions to healthcare systems, today announced results for its second quarter ended June 30, 2016.

GAAP results: Revenue for the second quarter of 2016 was $172.9 million, up $1.9 million, or 1.1% from the first quarter of 2016, and up $60.1 million or 53.3% from the second quarter of 2015. Revenue for the six months ended June 30, 2016 was $343.9 million, up $114.9 million or 50.2% from the six months ended June 30, 2015.

Second quarter 2016 net loss as reported in accordance with U.S. generally accepted accounting principles (GAAP) was $(1.2) million, or $(0.03) per diluted share. This compares to GAAP net loss of $(0.4) million, or $(0.01) per diluted share, for the first quarter of 2016, and GAAP net income of $8.8 million, or $0.24 per diluted share, for the second quarter of 2015.

GAAP net loss for the six months ended June 30, 2016 was $(1.5) million, or $(0.04) per diluted share. GAAP net income for the six months ended June 30, 2015 was $15.1 million, or $0.41 per diluted share, which included a $3.4 million gain on business combination of an equity investment.

Non-GAAP results: Non-GAAP revenue for the second quarter of 2016 was $175.6 million, up $1.9 million, or 1.1% from the first quarter of 2016, and up $62.8 million or 55.7% from the second quarter of 2015.

Non-GAAP net income for the second quarter of 2016 was $13.9 million, or $0.38 per diluted share, excluding $5.5 million of stock-based compensation expense, $5.6 million, net of tax effect of $3.5 million, of intangible assets amortization expense, $1.7 million, net of tax effect of $1.0 million, of acquisition related expenses for the Aesynt acquisition, and $0.6 million, net of tax effect of $0.3 million, of inventory fair value adjustments. Non-GAAP net income includes the effect of a deferred revenue fair value adjustment of $1.7 million, net of tax effect of $1.0 million. This compares to non-GAAP net income for the first quarter 2016 of $12.9 million, or $0.35 per diluted share, excluding $3.9 million of stock-based compensation expense, $5.7 million, net of tax effect of $3.5 million, of intangible assets amortization expense, $1.4 million, net of tax effect of $0.9 million, of acquisition related expenses for the Aesynt acquisition, and $0.6 million, net of tax effect of $0.3 million, of inventory fair value adjustments. Non-GAAP net income for the first quarter of 2016 also includes the effect of a deferred revenue fair value adjustment of $1.7 million, net of tax effect of $1.0 million. Non-GAAP net income for the second quarter of 2015 was $10.3 million, or $0.28 per diluted share, which excluded $3.6 million of stock-based compensation expense and $1.3 million, net of tax effect of $0.5 million, of amortization expense for all intangible assets associated with past acquisitions. Non-GAAP net income for the second quarter also excludes a $3.4 million gain on an equity investment in Avantec Healthcare Ltd.

Non-GAAP net income for the six months ended June 30, 2016 was $26.7 million, or $0.73 per diluted share, excluding $9.4 million of stock-based compensation expense, $11.3 million, net of tax effect of $6.9 million, of intangible assets amortization expense, $3.2 million, net of tax effect of $1.9 million, of acquisition related expenses for the Aesynt acquisition, and $1.1 million, net of tax effect of 0.7 million, of inventory fair value adjustments. Non-GAAP net income includes the effect of a deferred revenue fair value adjustment of $3.3 million, net of tax effect of $2.0 million. This compares to non-GAAP net income of $21.0 million, or $0.57 per diluted share for the six months ended June 30, 2015, which excludes $7.3 million of stock-based compensation expense and $2.1 million, net of tax effect of $0.9 million of amortization expense for intangible assets associated with past acquisitions. Non-GAAP net income for the six months ended June 30, 2015 also excludes a $3.4 million gain on an equity investment in Avantec Healthcare Ltd.

"Once again, Omnicell's second quarter was marked by record revenues bolstered by the strength of our expanded portfolio that delivers our customers unmatched innovation and flexibility," said Randall Lipps, President, CEO and Chairman. "I am pleased that we have completed the first phase of the Aesynt integration and are seeing health systems, both existing and new customers, assessing their needs for improved efficiency and safety, evaluating our breath of solutions, and choosing Omnicell."

Third Quarter 2016 Guidance

For the third quarter of 2016, the company expects Non-GAAP revenue to be between $176 million and $183 million and Non-GAAP EPS to be between $0.38 and $0.42 per share.

For full year 2016, the Company is re-confirming its 2016 total year guidance which remains unchanged. The Company expects Product bookings to be between $540 million and $560 million. The Company now expects 2016 Non-GAAP revenue to be at the higher end of the range of $695 million to $715 million. The Company expects 2016 Non-GAAP EPS to be between $1.50 and $1.60 per share.

Omnicell Conference Call Information

Omnicell will hold a conference call today, Thursday, July 28, 2016 at 1:30 p.m. PT to discuss second quarter 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 49810388. Internet users can access the conference call at http://ir.omnicell.com/events.cfm. A replay of the call will be available today at approximately 4:30 p.m. PT and will be available until 11:59 p.m. PT on August 26, 2016. 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 49810388.

About Omnicell

Since 1992, Omnicell (OMCL) has been creating innovative solutions to improve patient care, anywhere it is delivered. Omnicell is a leading supplier of comprehensive automation and business analytics software for medication and supply management across the entire health care continuum—from the acute care hospital setting, to post-acute skilled nursing and long-term care facilities, to the patient's home.

Over 4,000 customers worldwide use Omnicell automation and analytics solutions to increase operational efficiency, reduce medication errors, deliver actionable intelligence and improve patient safety. The recent acquisition of Aesynt adds distinct capabilities, particularly in central pharmacy and IV robotics, creating the broadest medication management product portfolio in the industry.

The Omnicell SureMed solution provides innovative medication adherence packaging to help reduce costly hospital readmissions. In addition, these solutions help enable approximately 7,000 institutional and retail pharmacies worldwide to maintain high accuracy and quality standards in medication dispensing and administration while optimizing productivity and controlling costs.

For more information about Omnicell, 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 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 momentum, pipeline and new sales opportunities, profit and revenue growth, and the success of Omnicell's strategy for growth, including differentiated products, expansion into new markets and targeted acquisitions. Risks that contribute to the uncertain nature of the forward-looking statements include our ability to take advantage of the growth opportunities in medication management across the spectrum of healthcare settings from long term care to home care, unfavorable general economic and market conditions, risks to growth and acceptance of our products and services, including competitive conversions, and to growth of the clinical automation and workflow automation market generally, the potential of increasing competition, potential regulatory changes, the ability of the company to improve sales productivity to grow product bookings, to develop new products and to acquire and successfully integrate companies, such as Aesynt. These and other risks and uncertainties are described more fully in Omnicell's most recent filings with the Securities and Exchange Commission. 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 U.S. generally accepted accounting principles (GAAP). Our management evaluates and makes operating decisions using various performance measures. In addition to Omnicell's GAAP results, we also consider non-GAAP revenue, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP net income, and non-GAAP net income per diluted share. Additionally, we calculate Adjusted EBITDA (another non-GAAP measure) by means of adjustments to GAAP Net Income. These non-GAAP results should not be considered as an alternative to gross profit, operating expenses, net income, net income per diluted share, 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 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 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 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) Stock-based compensation expense impact of Accounting Standards Codification (ASC) 718. 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) Intangible assets amortization from business acquisitions. We excluded from our non-GAAP results the intangible assets amortization expense resulting from our past acquisitions. These non-cash charges are not considered by management to reflect the core cash-generating performance of the business and therefore are excluded from our non-GAAP results.

c) Amortization of debt issuance cost. Debt issuance cost represents costs associated with the issuance of Term Loan and Revolving Line of Credit facilities. The cost includes underwriting fees, original issue discount, ticking fee, and legal fees. This non-cash expense is not considered by management to reflect the core cash-generating performance of the business and therefore is excluded from our non-GAAP results.

d) Acquisition accounting impact related to deferred revenue. In connection with our acquisition of Aesynt, 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 our acquisition of Aesynt, business combination rules require us to account for the fair values of inventory acquired in our purchase accounting. The non-GAAP adjustment to our Cost of Revenues is intended to include the impact of such adjustment. We believe the adjustment is useful as a measure of the ongoing performance of our business.

f) Acquisitions related expenses. We excluded from our non-GAAP results the expenses which are related to the recent acquisitions. These expenses are unrelated to our ongoing operations and we do not expect them to occur in the ordinary course of business. We believe that excluding these acquisition related expenses provides more meaningful comparisons of the financial results to our historical operations and forward looking guidance and the financial results of less acquisitive peer companies. Further, these expenses are not considered by management to reflect the core performance of the business and therefore are excluded from our non-GAAP results.

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.

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 Omnicell's financial performance by excluding the impact of items which may obscure trends in the core operating results of the business;

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 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; and

4) These non-GAAP financial measures facilitate comparisons to the operating results of other companies in our industry, which use similar financial measures to supplement their GAAP results, thus enhancing the perspective of investors who wish to utilize such comparisons in their analysis of our performance.

Set forth below are additional reasons why share-based compensation expense related to ASC 718 is excluded from our non-GAAP financial measures:

i) While share-based compensation calculated in accordance with ASC 718 constitutes an ongoing and recurring expense of 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 stock-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 stock compensation expense, as well as excluding 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 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:

  • 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.
  • Other companies, including companies in Omnicell's industry, may calculate non-GAAP financial measures differently than Omnicell, limiting their usefulness as a comparative measure.

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

Six Months Ended

June 30, 2016

March 31, 2016

June 30, 2015

June 30, 2016

June 30, 2015

Revenues:

Product

$

130,674

$

127,895

$

89,154

$

258,569

$

183,263

Services and other revenues

42,233

43,109

23,634

85,342

45,746

Total revenues

172,907

171,004

112,788

343,911

229,009

Cost of revenues:

Cost of product revenues

76,306

71,918

46,203

148,224

91,619

Cost of services and other revenues

18,584

19,141

9,123

37,725

18,243

Total cost of revenues

94,890

91,059

55,326

185,949

109,862

Gross profit

78,017

79,945

57,462

157,962

119,147

Operating expenses:

Research and development

13,794

13,838

8,746

27,632

16,765

Selling, general and administrative

64,341

64,255

39,735

128,596

83,022

Gain on business combination

(3,443)

(3,443)

Total operating expenses

78,135

78,093

45,038

156,228

96,344

(Loss) income from operations

(118)

1,852

12,424

1,734

22,803

Interest and other income (expense), net

(1,881)

(2,171)

(472)

(4,052)

(989)

(Loss) income before provision for income taxes

(1,999)

(319)

11,952

(2,318)

21,814

(Benefit) provision for income taxes

(840)

59

3,201

(781)

6,745

Net (loss) income

$

(1,159)

$

(378)

$

8,751

$

(1,537)

$

15,069

Net (loss) income per share:

Basic

$

(0.03)

$

(0.01)

$

0.24

$

(0.04)

$

0.42

Diluted

$

(0.03)

$

(0.01)

$

0.24

$

(0.04)

$

0.41

Weighted average shares outstanding:

Basic

35,987

35,740

36,120

35,864

36,072

Diluted

35,987

35,740

37,030

35,864

36,987

Omnicell, Inc.

Condensed Consolidated Balance Sheets

(Unaudited, in thousands)

June 30, 2016

December 31, 2015

ASSETS

Current assets:

Cash and cash equivalents

$

41,029

$

82,217

Accounts receivable, net

159,453

107,957

Inventories

73,720

46,594

Prepaid expenses

28,690

19,586

Other current assets

9,024

7,774

Total current assets

311,916

264,128

Property and equipment, net

40,503

32,309

Long-term investment in sales-type leases, net

19,711

14,484

Goodwill

311,170

147,906

Intangible assets, net

196,475

89,665

Long-term deferred tax assets

2,920

2,361

Other long-term assets

30,733

27,894

Total assets

$

913,428

$

578,747

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Accounts payable

$

37,365

$

22,646

Accrued compensation

28,014

18,195

Accrued liabilities

32,674

30,133

Long-term debt, current portion, net

8,410

Deferred revenue, net

84,852

53,656

Total current liabilities

191,315

124,630

Long-term, deferred revenue

17,473

17,975

Long-term deferred tax liabilities

62,431

21,822

Other long-term liabilities

12,074

11,932

Long-term debt, net

216,936

Total liabilities

500,229

176,359

Total stockholders' equity

413,199

402,388

Total liabilities and stockholders' equity

$

913,428

$

578,747

Omnicell, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited, in thousands)

Six months ended June 30,

2016

2015

Operating Activities

Net (loss) income

$

(1,537)

$

15,069

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

Depreciation and amortization

29,197

11,977

Loss (gain) on disposal of fixed assets

1

(5)

Gain on business combination

(3,443)

Provision for receivable allowance

364

480

Share-based compensation expense

9,386

7,301

Income tax benefits from employee stock plans

681

3,087

Excess tax benefits from employee stock plans

(934)

(3,159)

Provision for excess and obsolete inventories

850

168

Deferred income taxes

(3,877)

(1,717)

Amortization of debt financing fees

795

Changes in operating assets and liabilities:

Accounts receivable

(8,139)

(27,676)

Inventories

(7,769)

(9,633)

Prepaid expenses

(4,852)

8,234

Other current assets

78

1,507

Investment in sales-type leases

(6,558)

353

Other long-term assets

1,019

64

Accounts payable

6,736

1,364

Accrued compensation

210

(1,654)

Accrued liabilities

(2,195)

5,752

Deferred revenue

4,895

3,116

Other long-term liabilities

(2,398)

(995)

Net cash provided by operating activities

15,953

10,190

Investing Activities

Purchases of intangible assets, intellectual property and patents

(1,185)

(225)

Software development for external use

(6,681)

(6,127)

Purchases of property and equipment

(5,938)

(3,764)

Business acquisition, net of cash acquired

(271,458)

(23,625)

Net cash used in investing activities

(285,262)

(33,741)

Financing Activities

Proceeds from debt, net

247,051

Repayment of debt and revolving credit facility

(22,500)

Payment for contingent consideration

(3,000)

Proceeds from issuances under stock-based compensation plans

8,639

9,432

Employees' taxes paid related to restricted stock units

(1,563)

(2,046)

Excess tax benefits from employee stock plans

934

3,159

Common stock repurchases

(25,021)

Net cash provided by (used in) financing activities

229,561

(14,476)

Effect of exchange rate changes on cash and cash equivalents

(1,440)

167

Net decrease in cash and cash equivalents

(41,188)

(37,860)

Cash and cash equivalents at beginning of period

82,217

125,888

Cash and cash equivalents at end of period

$

41,029

$

88,028

Omnicell, Inc.

Reconciliation of GAAP to Non-GAAP

(Unaudited, in thousands, except per share data)

Three Months Ended

Six Months Ended

June 30, 2016

March 31, 2016

June 30, 2015

June 30, 2016

June 30, 2015

Reconciliation of GAAP net (loss) income to non-GAAP net income:

GAAP net (loss) income

$

(1,159)

$

(378)

$

8,751

$

(1,537)

$

15,069

Adjustments:

Share-based compensation expense

5,495

3,891

3,636

9,386

7,301

Amortization of acquired intangibles

9,052

9,159

1,810

18,211

3,041

Acquisition accounting impact related to deferred revenue

2,663

2,663

5,326

Inventory fair value adjustments

920

921

1,841

Acquisitions related expenses*

2,749

2,349

5,098

Gain on business combination

(3,443)

(3,443)

Tax effect of the adjustments above(a)

(5,846)

(5,735)

(485)

(11,581)

(928)

Non-GAAP net income

$

13,874

$

12,870

$

10,269

$

26,744

$

21,040

Reconciliation of GAAP revenue to non-GAAP revenue:

Revenues

$

172,907

$

171,004

$

112,788

$

343,911

$

229,009

Acquisition accounting impact related to deferred revenue

2,663

2,663

5,326

Non-GAAP revenue

$

175,570

$

173,667

$

112,788

$

349,237

$

229,009

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

GAAP gross profit

$

78,017

$

79,945

$

57,462

$

157,962

$

119,147

GAAP gross margin

45.1%

46.8%

50.9%

45.9%

52.0%

Share-based compensation expense

644

549

532

1,193

1,049

Amortization of acquired intangibles

5,214

5,211

531

10,425

899

Acquisition accounting impact related to deferred revenue

2,663

2,663

5,326

Inventory fair value adjustments

920

921

1,841

Acquisitions related expenses

227

227

Non-GAAP gross profit

$

87,685

$

89,289

$

58,525

$

176,974

$

121,095

Non-GAAP gross margin

49.9%

51.4%

51.9%

50.7%

52.9%

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

GAAP operating expenses

$

78,135

$

78,093

$

45,038

$

156,228

$

96,344

GAAP operating expenses % to total revenue

45.2%

45.7%

39.9%

45.4%

42.1%

Share-based compensation expense

(4,851)

(3,342)

(3,104)

(8,193)

(6,252)

Amortization of acquired intangibles

(3,838)

(3,948)

(1,279)

(7,786)

(2,142)

Acquisitions related expenses

(1,727)

(2,349)

(4,076)

Gain on business combination

3,443

3,443

Non-GAAP operating expenses

$

67,719

$

68,454

$

44,098

$

136,173

$

91,393

Non-GAAP operating expenses % to total revenue

38.6%

40.0%

39.1%

39.0%

39.9%

Three Months Ended

Six Months Ended

June 30, 2016

March 31, 2016

June 30, 2015

June 30, 2016

June 30, 2015

Reconciliation of GAAP (loss) income from operations to non-GAAP income from operations:

GAAP (loss) income from operations

$

(118)

$

1,852

$

12,424

$

1,734

$

22,803

GAAP operating income % to total revenue

(0.1)%

1.1%

11.0%

0.5%

10.0%

Share-based compensation expense

5,495

3,891

3,636

9,386

7,301

Amortization of acquired intangibles

9,052

9,159

1,810

18,211

3,041

Acquisition accounting impact related to deferred revenue

2,663

2,663

5,326

Inventory fair value adjustments

920

921

1,841

Acquisitions related expenses

1,954

2,349

4,303

Gain on business combination

(3,443)

(3,443)

Non-GAAP income from operations

$

19,966

$

20,835

$

14,427

$

40,801

$

29,702

Non-GAAP operating income % to total Non-GAAP revenue

11.4%

12.0%

12.8%

11.7%

13.0%

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

Shares - diluted GAAP

35,987

35,740

37,030

35,864

36,987

Shares - diluted Non-GAAP

36,649

36,307

37,030

36,488

36,987

GAAP net (loss) income per share - diluted

$

(0.03)

$

(0.01)

$

0.24

$

(0.04)

$

0.41

Adjustments:

Share-based compensation expense

0.15

0.11

0.10

0.26

0.20

Amortization of acquired intangibles

0.25

0.25

0.05

0.50

0.08

Acquisition accounting impact related to deferred revenue

0.07

0.07

0.15

Inventory fair value adjustments

0.03

0.03

0.05

Acquisitions related expenses

0.08

0.06

0.14

Gain on business combination

(0.10)

(0.10)

Tax effect of the adjustments above(a)

(0.17)

(0.16)

(0.01)

(0.33)

(0.02)

Non-GAAP net income per share - diluted

$

0.38

$

0.35

$

0.28

$

0.73

$

0.57

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

GAAP net (loss) income

$

(1,159)

$

(378)

$

8,751

$

(1,537)

$

15,069

Add back:

Share-based compensation expense

5,495

3,891

3,636

9,386

7,301

Interest (income) and expense, net

1,348

1,747

84

3,095

183

Depreciation and amortization expense

14,724

14,473

6,264

29,197

11,975

Acquisition accounting impact related to deferred revenue

2,663

2,663

5,326

Inventory fair value adjustments

920

921

1,841

Acquisitions related expenses*

2,749

2,349

5,098

Gain on business combination

(3,443)

(3,443)

Income tax expense

(840)

59

3,201

(781)

6,745

Non-GAAP Adjusted EBITDA (b)

$

25,900

$

25,725

$

18,493

$

51,625

$

37,830

___________________________________________

*

Included in the Acquisitions related expenses are severance expenses related to the restructuring of $1.7 million for three and six months ended June 30, 2016.

(a)

Tax effects calculated for all adjustments except share based compensation expense, using the estimated annual effective tax rate of 38% for fiscal year 2016.

(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 June 30, 2016

Three Months Ended June 30, 2015

Automation andAnalytics

MedicationAdherence

Total

Automation and

Analytics

Medication

Adherence

Total

Revenues

$

148,660

$

24,247

$

172,907

$

88,701

$

24,087

$

112,788

Cost of revenues

78,366

16,524

94,890

39,403

15,923

55,326

Gross profit

70,294

7,723

78,017

49,298

8,164

57,462

Gross margin %

47.3%

31.9%

45.1%

55.6%

33.9%

50.9%

Operating expenses

49,780

5,771

55,551

25,978

5,910

31,888

Income from segment operations

$

20,514

$

1,952

22,466

$

23,320

$

2,254

25,574

Operating margin %

13.8%

8.1%

13.0%

26.3%

9.4%

22.7%

Corporate costs

22,584

13,150

Loss (income) from operations

$

(118)

$

12,424

Omnicell, Inc.

Segmented Information

(Unaudited, in thousands, except for percentages)

Six months ended June 30, 2016

Six months ended June 30, 2015

Automation andAnalytics

MedicationAdherence

Total

Automation and

Analytics

Medication

Adherence

Total

Revenues

$

297,605

$

46,306

$

343,911

$

181,480

$

47,529

$

229,009

Cost of revenues

155,573

30,376

185,949

78,255

31,607

109,862

Gross profit

142,032

15,930

157,962

103,225

15,922

119,147

Gross margin %

47.7%

34.4%

45.9%

56.9%

33.5%

52.0%

Operating expenses

101,985

11,382

113,367

54,567

12,251

66,818

Income from segment operations

$

40,047

$

4,548

$

44,595

$

48,658

$

3,671

52,329

Operating margin %

13.5%

9.8%

13.0%

26.8%

7.7%

22.9%

Corporate costs

42,861

29,526

Income from operations

$

1,734

$

22,803

Omnicell, Inc.

Segment Information - Non-GAAP Gross Margin and Non-GAAP Operating Margin

(Unaudited, in thousands, except for percentages)

Three months ended June 30, 2016

Automation andAnalytics

MedicationAdherence

Total

Revenues

$

148,660

$

24,247

$

172,907

Acquisition accounting impact related to deferred revenue

2,663

1.8%

—%

2,663

1.5%

Non-GAAP Revenues

$

151,323

24,247

$

175,570

GAAP Gross profit

$

70,294

47.3%

$

7,723

31.9%

$

78,017

45.1%

Stock-based compensation expense

561

0.4%

83

0.3%

644

0.4%

Amortization expense of acquired intangible assets

4,882

3.3%

332

1.4%

5,214

3.0%

Acquisition accounting impact related to deferred revenue

2,663

1.8%

—%

2,663

1.5%

Inventory fair value adjustments

920

0.6%

—%

920

0.5%

Acquisitions related expenses

227

0.2%

—%

227

0.1%

Non-GAAP Gross profit

$

79,547

53.5%

$

8,138

33.6%

$

87,685

50.7%

GAAP Operating income

$

20,514

13.8%

$

1,952

8.1%

$

22,466

13.0%

Stock-based compensation expense

2,042

1.4%

240

1.0%

2,282

1.3%

Amortization expense of acquired intangible assets

7,739

5.2%

1,313

5.4%

9,052

5.2%

Acquisition accounting impact related to deferred revenue

2,663

1.8%

—%

2,663

1.5%

Inventory fair value adjustments

920

0.6%

—%

920

0.5%

Acquisitions related expenses

1,849

1.2%

56

0.2%

1,905

1.1%

Non-GAAP Operating income

$

35,727

24.0%

$

3,561

14.7%

$

39,288

22.7%

GAAP Corporate costs

$

22,584

13.1%

Stock-based compensation expense

3,213

1.9%

Acquisition-related expenses

49

—%

Non-GAAP Corporate costs

$

19,322

11.2%

Non-GAAP Income from operations

$

19,966

11.4%

Omnicell, Inc.

Segment Information - Non-GAAP Gross Margin and Non-GAAP Operating Margin

(Unaudited, in thousands, except for percentages)

Three Months Ended June 30, 2015

Automation andAnalytics

MedicationAdherence

Total

Revenues

$

88,701

$

24,087

$

112,788

GAAP Gross profit

$

49,298

55.6%

$

8,164

33.9%

$

57,462

50.9%

Stock-based compensation expense

370

0.4%

162

0.7%

532

0.5%

Amortization expense of acquired intangibleassets

199

0.2%

332

1.4%

531

0.5%

Non-GAAP Gross profit

$

49,867

56.2%

$

8,658

35.9%

$

58,525

51.9%

GAAP Operating income

$

23,320

26.3%

$

2,254

9.4%

$

25,574

22.7%

Stock-based compensation expense

1,207

1.4%

377

1.6%

1,584

1.4%

Amortization expense of acquired intangibleassets

724

0.8%

1,086

4.5%

1,810

1.6%

Gain on business combination

(3,443)

(3.9)%

$

0

—%

(3,443)

(3.1)%

Non-GAAP Operating income

$

21,808

24.6%

$

3,717

15.4%

$

25,525

22.6%

GAAP Corporate costs

$

13,150

11.7%

Stock-based compensation expense

2,052

1.8%

Non-GAAP Corporate costs

$

11,098

9.8%

Non-GAAP Income from operations

$

14,427

12.8%

OMCL-E

Logo - http://photos.prnewswire.com/prnh/20120731/SF48971LOGO-a

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/omnicell-achieves-record-revenue-in-the-second-quarter-2016-300305871.html

SOURCE Omnicell, Inc.

Categories

Press Releases

Next Articles