Omnicell presents the pro forma financial information related to its acquisition of Aesynt

Mar 17, 2016, 16:15 ET from Omnicell, Inc.

MOUNTAIN VIEW, Calif., March 17, 2016 /PRNewswire/ -- Omnicell, Inc. (NASDAQ: OMCL), a leading provider of medication and supply management solutions to healthcare systems, today issued a press release presenting the pro forma financial information related to its recent acquisition of Aesynt Holding Coöperatief U.A. ("Aesynt").

On January 6, 2016, Omnicell filed a Current Report on Form 8-K (the "Original Form 8-K") reporting that on January 5, 2016 Omnicell closed its acquisition of Aesynt. On March 17, 2016, Omnicell filed Form 8-K/A that amended the Original Form 8-K to provide the historical financial statements of Aesynt and the pro forma financial information required by Items 9.01(a) and 9.01(b) of Form 8-K that were excluded from the Original Form 8-K in reliance on the instructions to such items. Except for the filing of the historical financial statements and pro forma financial information, the Original Form 8-K is not being amended or updated in any other manner. Details of this Form 8-K and the Form 8-K/A can be found in the investor relations section of our website and can be accessed by clicking here.

In addition to these filings, Omnicell is presenting herein the Non-GAAP reconciliation of pro forma financial information related to its recent acquisition of Aesynt as if the acquisition had occurred on January 1, 2015.

About Omnicell

Since 1992, Omnicell (NASDAQ: 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.

Approximately 4,000 customers worldwide use Omnicell automation and analytics solutions to increase operational efficiency, reduce medication errors, deliver actionable intelligence and improve patient safety. 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 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, Inc. please visit www.omnicell.com.

Forward-Looking Statements

To the extent any statements contained in this release deal with information that is not historical, these statements are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. As such, they are subject to the occurrence of many events outside 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. 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 gross profit, non-GAAP operating expenses, non-GAAP income from operations, 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 these non-GAAP results, management specifically adjusted for the following excluded items:

a) Stock-based compensation expense impact of Accounting Standards Codification (ASC) 718. We recognize equity plan-related compensation expenses, which represent the fair value of all share-based payments to employees, including grants of employee stock options, as required under ASC 718, Compensation - Stock Compensation (ASC 718) as non-GAAP adjustments in each period.

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 new Term Loan and Revolving Line of Credit facilities. The cost include underwriting fees, original issue discount, ticking fee, legal fees, etc. 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 impacts 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 sales 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 Revenue 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.

g) Gain on business combination of an equity investment. We excluded from our non-GAAP results the gain on a minority equity investment in a private company, Avantec, which was recognized in relation to the acquisition by Omnicell of the remainder of the company. This non-cash gain is not considered by management to reflect the core cash-generating performance of the business and therefore is 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 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 other 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.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

(in thousands)













Historical







 Year ended







December 31,
2015

September 30,
2015

Pro Forma

 Pro Forma





Omnicell

Aesynt

Adjustments

Combined









Revenues:






Product


$

388,397


$

105,819


$

2,334


$

496,550


Services and other revenues


96,162


84,311


(8,631)


171,842


       Total revenues

484,559


190,130


(6,297)


668,392


Cost of revenues:







Cost of product revenues


198,418


103,687


(16,082)


286,023


Cost of services and other revenues

38,211



34,381


72,592


       Total cost of revenues

236,629


103,687


18,299


358,615


Gross profit



247,930


86,443


(24,596)


309,777


Operating expenses:





       Research and development


35,160


15,760



50,920


       Selling, general and administrative

167,581


68,300


(1,531)


234,350


       Gain on the equity investment

(3,443)




(3,443)






199,298


84,060


(1,531)


281,827


Income from operations


48,632


2,383


(23,065)


27,950


        Interest and other income(expense), net

(2,388)


(5,126)


(2,503)


(10,017)


Income before taxes



46,244


(2,743)


(25,568)


17,933


        Income taxes expense

15,484


201


(9,588)


6,097


Net income



$

30,760


$

(2,944)


$

(15,980)


$

11,836


Net income per share:






Basic



$

0.86




$

0.33



Diluted



$

0.84




$

0.32


Shares used in computing income per share:






Basic



35,857




35,857



Diluted



36,718



523


37,241


 

Omnicell, Inc.

Reconciliation of Pro Forma Statement of Operations from GAAP to Non-GAAP

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









Year Ended








December 31,
2015




GAAP Pro forma combined net income


$

11,836


Adjustments:




Share-based compensation expense


17,228



Intangible assets amortization from business acquisitions


29,768



Amortization of debt issuance cost


1,590



Acquisition accounting impacts related to deferred revenue


7,984



Inventory fair value adjustments


3,951



Acquisitions related expenses


3,700



Gain on business combination of an equity investment


(3,443)



Tax effect of the adjustments above(a)


(14,807)


Non-GAAP Pro forma net income


$

57,807










Pro forma combined revenues


$

668,392




Acquisition accounting impacts related to deferred revenue


7,984


Non-GAAP Pro forma combined revenues


$

676,376







GAAP Pro forma gross profit


309,777



GAAP Pro forma gross margin


46.3%



Acquisition accounting impacts related to deferred revenue


7,984




Share-based compensation expense


2,111




Inventory fair value adjustments


3,951




Amortization of acquired intangibles


19,654



Non-GAAP Pro forma gross profit


$

343,477



Non-GAAP Pro forma gross margin


50.8%




GAAP Pro forma operating expenses


$

281,827



GAAP operating expenses % to total revenue


42.2%


Share-based compensation expense


(15,117)



Intangible assets amortization from business acquisitions


(10,114)



Acquisition related expenses


(3,700)



Gain on business combination of an equity investment


3,443


Non-GAAP Pro forma operating expenses


$

256,339



Non-GAAP Pro forma operating expenses % to total revenue


37.9%
































Years Ended








December 31,
2015




GAAP Pro forma income from operations


$

27,949



GAAP Pro forma operating income % to total revenue


4.2%


Share-based compensation expense


17,228



Intangible assets amortization from business acquisitions


29,768



Acquisition accounting impacts related to deferred revenue


7,984



Inventory fair value adjustments


3,951



Acquisitions related expenses


3,700



Gain on business combination of an equity investment


(3,443)


Non-GAAP Pro forma income from operations


$

87,137



Non-GAAP Pro forma operating income % to total revenue


12.9%









GAAP Pro forma Interest and other (expense), net


$

(10,017)



Amortization of debt issuance cost


1,590



Non-GAAP Pro forma Interest and other (expense), net


$

(8,427)


















GAAP Pro forma shares - diluted


37,241










GAAP Pro forma net income per share - diluted


$

0.32


Adjustments:




Share-based compensation expense


0.46



Intangible assets amortization from business acquisitions


0.80



Amortization of debt issuance cost


0.04



Acquisition accounting impacts related to deferred revenue


0.21



Inventory fair value adjustments


0.11



Acquisitions related expenses


0.10



Gain on business combination of an equity investment


(0.09)



Tax effect of the adjustments above


(0.40)


Non-GAAP Pro forma net income per share - diluted


$

1.55





GAAP Pro forma net income


$

11,836


Add back:




Share-based compensation expense


17,228



Interest expense


6,428



Depreciation and amortization expense


46,062



Income tax expense


6,097



Acquisition related expenses


3,700



Amortization of debt issuance cost


1,590



Acquisition accounting impacts related to deferred revenue


7,984



Gain on business combination of an equity investment


(3,443)


Non-GAAP adjusted Pro forma EBITDA (b)


$

97,482










Aesynt stand alone Year Ended September 30, 2015 GAAP revenue


$

190,130



Acquisition accounting impacts related to deferred revenue


851


Aesynt stand alone year ended  September 30, 2015 Non-GAAP revenue


$

190,981










Aesynt stand alone Year Ended September 30, 2015 GAAP Pro forma net income (loss)


$

(2,944)


Add back:




Share-based compensation expense


490



Interest expense


4,541



Depreciation and amortization expense


9,453



Earn-out expense associated with previous acquisitions


7,943



Acquisition related expenses


802



Amortization of debt issuance cost


564



Income tax expense


201



Acquisition accounting impacts related to deferred revenue


851



Inventory fair value adjustment


1,503


Non-GAAP adjusted Pro forma EBITDA


$

23,404




(a)

Tax effects calculated for all adjustments except share based compensation expense, using the effective tax rate of 33%.

(b)

Defined as earnings before interest income and expense, taxes, depreciation and amortization, and non-cash expenses, including stock compensation expense, per ASC 718, as well as excluding certain non-GAAP adjustments.

 

OMCL-E

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

 

SOURCE Omnicell, Inc.



RELATED LINKS

http://www.omnicell.com