Owens & Minor Reports 2nd Quarter Financial Results
-
Record Q2 Earnings: GAAP EPS of
$0.87 and Adjusted EPS of$1.06 - Revenue Growth of 38% year-over-year
- Affirms previously announced 2021 and 2022 guidance
“We delivered a solid second-quarter, led by outstanding performance in both of our segments. Our results demonstrate the underlying strength of the Global Products segment, and another quarter of improved performance in the
Pesicka added, “Our strong performance in the first half, and improved line of sight toward the remainder of 2021 allows us to maintain the range of our full-year guidance for adjusted EPS of
“I am immensely proud of what our teammates have accomplished as we continue to execute on our strategic priorities to deliver sustainable growth and value for all our stakeholders,” Pesicka concluded.
Financial Summary(1) |
|
|
|
|
YTD |
|
YTD |
|
($ in millions, except per share data) |
2Q21 |
|
2Q20 |
|
2021 |
|
2020 |
|
|
|
|
|
|
|
|
||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Operating Income, GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Adj. Operating Income, Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from continuing operations, GAAP |
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
|
||
Adj. Net Income, Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Adj. EBITDA, Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from continuing operations per share, GAAP |
|
|
- |
|
|
|
( |
|
|
|
|
|
|
|
|
||
Adj. Net income per share, Non-GAAP(2) |
|
|
|
|
|
|
|
|
(1) Financial results relate to continuing operations. Reconciliations of the differences between the non-GAAP financial measures presented in this release and their most directly comparable GAAP financial measures are included in the tables below.
|
2nd Quarter 2021 Highlights
-
Substantial increase in year-over-year second quarter earnings driven by revenue growth, market dynamics, product mix, and operating efficiencies
- 117 basis point gross margin expansion
-
$77 million increase in adjusted operating income or 3 times the prior year -
$10 million or 47% decrease in interest expense - Adjusted net income per share was over 5 times the prior year
-
38% Revenue growth year-over-year driven by:
- Effective response to the ongoing recovery of elective procedures
- Higher sales of PPE
- Pass-through of elevated glove costs
- Continued strong performance in our Patient Direct business
-
Balance Sheet
-
Total net debt at the end of the quarter was
$964 million - Leverage ratio of net debt to trailing twelve-months adjusted EBITDA was 1.8 times
-
Total net debt at the end of the quarter was
-
Business Highlights
-
Launched the non-profit
Owens & Minor Foundation supported by a$10 million initial endowment, committed to building healthier communities by supporting trusted charitable and civic organizations - Released inaugural ESG report outlining the Company’s focus and contributions in the areas of empowering teammates, caring for customers and communities, operating responsibly, and ensuring environmental stewardship
-
Announced a seven-month electric truck pilot program with
Penske Logistics and Penske Truck Leasing for large-scale deliveries to hospitals -
Hosted an Investor Day in May outlining long-term strategy to drive sustainable growth targeting adjusted EBITDA in excess of
$650 million and adjusted earnings per share of more than$6.00 by 2026 -
Received two prestigious supplier awards from Premier, Inc. for exemplary pandemic response:
- 2021 Supplier Legacy Award
- COVID-19 Award for Most Supportive Supplier
-
Launched the non-profit
Financial Outlook
The Company maintains its expectation of adjusted net income for 2021 to be in a range of
Although the Company does provide guidance for adjusted net income per share and adjusted EBITDA (which are non-GAAP financial measures), it is not able to forecast the most directly comparable measures calculated and presented in accordance with GAAP without unreasonable effort. Certain elements of the composition of the GAAP amounts are not predictable, making it impracticable for the Company to forecast. Such elements include, but are not limited to restructuring and acquisition charges. As a result, no GAAP guidance or reconciliation of the Company’s adjusted net income per share guidance or adjusted EBITDA guidance is provided. For the same reasons, the Company is unable to assess the probable significance of the unavailable information, which could have a potentially significant impact on its future GAAP financial results. The outlook is based on certain assumptions that are subject to the risk factors discussed in the Company’s filings with the
Investor Conference Call for 2nd Quarter Financial Results
Owens & Minor executives will host a conference call at
Safe Harbor
This release is intended to be disclosure through methods reasonably designed to provide broad, non-exclusionary distribution to the public in compliance with the
About Owens & Minor
|
|||||||
|
Three Months Ended |
||||||
|
2021 |
|
2020 |
||||
Net revenue |
$ |
2,489,460 |
|
|
$ |
1,807,719 |
|
Cost of goods sold |
2,089,392 |
|
|
1,538,312 |
|
||
Gross margin |
400,068 |
|
|
269,407 |
|
||
Distribution, selling and administrative expenses |
294,096 |
|
|
241,734 |
|
||
Acquisition-related and exit and realignment charges |
8,624 |
|
|
6,054 |
|
||
Other operating expense (income), net |
464 |
|
|
(577 |
) |
||
Operating income |
96,884 |
|
|
22,196 |
|
||
Interest expense, net |
11,540 |
|
|
21,605 |
|
||
(Gain) loss on extinguishment of debt |
— |
|
|
(1,856 |
) |
||
Other expense (income), net |
1,028 |
|
|
(2,696 |
) |
||
Income (loss) from continuing operations before income taxes |
84,316 |
|
|
5,143 |
|
||
Income tax provision (benefit) |
18,420 |
|
|
4,982 |
|
||
Income (loss) from continuing operations, net of tax |
65,896 |
|
|
161 |
|
||
Loss from discontinued operations, net of tax |
— |
|
|
(55,788 |
) |
||
Net income (loss) |
$ |
65,896 |
|
|
$ |
(55,627 |
) |
|
|
|
|
||||
Basic income (loss) per common share: |
|
|
|
||||
Income (loss) from continuing operations |
$ |
0.90 |
|
|
$ |
— |
|
Loss from discontinued operations |
— |
|
|
(0.91 |
) |
||
Net income (loss) |
$ |
0.90 |
|
|
$ |
(0.91 |
) |
Diluted income (loss) per common share: |
|
|
|
||||
Income (loss) from continuing operations |
$ |
0.87 |
|
|
$ |
— |
|
Loss from discontinued operations |
— |
|
|
(0.91 |
) |
||
Net income (loss) |
$ |
0.87 |
|
|
$ |
(0.91 |
) |
|
|||||||
|
Six Months Ended |
||||||
|
2021 |
|
2020 |
||||
Net revenue |
$ |
4,815,994 |
|
|
$ |
3,930,412 |
|
Cost of goods sold |
3,973,175 |
|
|
3,392,445 |
|
||
Gross margin |
842,819 |
|
|
537,967 |
|
||
Distribution, selling and administrative expenses |
586,796 |
|
|
495,782 |
|
||
Acquisition-related and exit and realignment charges |
14,587 |
|
|
12,118 |
|
||
Other operating expense (income), net |
(2,141 |
) |
|
(2,886 |
) |
||
Operating income |
243,577 |
|
|
32,953 |
|
||
Interest expense, net |
25,212 |
|
|
44,948 |
|
||
(Gain) loss on extinguishment of debt |
40,433 |
|
|
2,271 |
|
||
Other expense (income), net |
1,598 |
|
|
(1,977 |
) |
||
Income (loss) from continuing operations before income taxes |
176,334 |
|
|
(12,289 |
) |
||
Income tax provision (benefit) |
40,848 |
|
|
(3,541 |
) |
||
Income (loss) from continuing operations, net of tax |
135,486 |
|
|
(8,748 |
) |
||
Loss from discontinued operations, net of tax |
— |
|
|
(58,203 |
) |
||
Net income (loss) |
$ |
135,486 |
|
|
$ |
(66,951 |
) |
|
|
|
|
||||
Basic income (loss) per common share: |
|
|
|
||||
Income (loss) from continuing operations |
$ |
1.87 |
|
|
$ |
(0.14 |
) |
Loss from discontinued operations |
— |
|
|
(0.96 |
) |
||
Net income (loss) |
$ |
1.87 |
|
|
$ |
(1.10 |
) |
Diluted income (loss) per common share: |
|
|
|
||||
Income (loss) from continuing operations |
$ |
1.80 |
|
|
$ |
(0.14 |
) |
Loss from discontinued operations |
— |
|
|
(0.96 |
) |
||
Net income (loss) |
$ |
1.80 |
|
|
$ |
(1.10 |
) |
|
|||||||
|
|
|
|
||||
|
2021 |
|
2020 |
||||
Assets |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
45,424 |
|
|
$ |
83,058 |
|
Accounts receivable, net of allowances of |
738,573 |
|
|
700,792 |
|
||
Merchandise inventories |
1,530,367 |
|
|
1,233,751 |
|
||
Other current assets |
87,709 |
|
|
118,264 |
|
||
Total current assets |
2,402,073 |
|
|
2,135,865 |
|
||
Property and equipment, net of accumulated depreciation of |
306,511 |
|
|
315,662 |
|
||
Operating lease assets |
174,952 |
|
|
144,755 |
|
||
|
389,864 |
|
|
394,086 |
|
||
Intangible assets, net |
221,223 |
|
|
243,351 |
|
||
Other assets, net |
97,206 |
|
|
101,920 |
|
||
Total assets |
$ |
3,591,829 |
|
|
$ |
3,335,639 |
|
Liabilities and equity |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable |
$ |
1,126,355 |
|
|
$ |
1,000,186 |
|
Accrued payroll and related liabilities |
96,081 |
|
|
109,447 |
|
||
Other current liabilities |
212,741 |
|
|
236,094 |
|
||
Total current liabilities |
1,435,177 |
|
|
1,345,727 |
|
||
Long-term debt, excluding current portion |
1,007,968 |
|
|
986,018 |
|
||
Operating lease liabilities, excluding current portion |
148,016 |
|
|
119,932 |
|
||
Deferred income taxes |
45,327 |
|
|
50,641 |
|
||
Other liabilities |
107,322 |
|
|
121,267 |
|
||
Total liabilities |
2,743,810 |
|
|
2,623,585 |
|
||
Total equity |
848,019 |
|
|
712,054 |
|
||
Total liabilities and equity |
$ |
3,591,829 |
|
|
$ |
3,335,639 |
|
|
|||||||
|
Six Months Ended |
||||||
|
2021 |
|
2020 |
||||
Operating activities: |
|
|
|
||||
Net income (loss) |
$ |
135,486 |
|
|
$ |
(66,951 |
) |
Adjustments to reconcile net income (loss) to cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
45,501 |
|
|
48,804 |
|
||
Share-based compensation expense |
13,040 |
|
|
7,814 |
|
||
Loss on divestiture |
— |
|
|
65,472 |
|
||
Loss on extinguishment of debt |
40,433 |
|
|
2,271 |
|
||
Provision for losses on accounts receivable |
15,777 |
|
|
7,589 |
|
||
Deferred income tax (benefit) expense |
(11,293 |
) |
|
4,269 |
|
||
Changes in operating lease right-of-use assets and lease liabilities |
826 |
|
|
(1,029 |
) |
||
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
(57,256 |
) |
|
37,154 |
|
||
Merchandise inventories |
(298,294 |
) |
|
107,083 |
|
||
Accounts payable |
127,473 |
|
|
16,395 |
|
||
Net change in other assets and liabilities |
(3,363 |
) |
|
(76,289 |
) |
||
Other, net |
4,076 |
|
|
(2,125 |
) |
||
Cash provided by operating activities |
12,406 |
|
|
150,457 |
|
||
Investing activities: |
|
|
|
||||
Proceeds from divestiture |
— |
|
|
133,000 |
|
||
Additions to property and equipment |
(14,630 |
) |
|
(8,733 |
) |
||
Additions to computer software |
(4,051 |
) |
|
(3,409 |
) |
||
Proceeds from sale of property and equipment |
22 |
|
|
69 |
|
||
Proceeds from cash surrender value of life insurance policies |
— |
|
|
6,032 |
|
||
Cash (used for) provided by investing activities |
(18,659 |
) |
|
126,959 |
|
||
Financing activities: |
|
|
|
||||
Proceeds from issuance of debt |
574,900 |
|
|
150,000 |
|
||
Repayments under revolving credit facility |
(69,900 |
) |
|
(47,900 |
) |
||
Repayments of debt |
(523,140 |
) |
|
(258,005 |
) |
||
Financing costs paid |
(12,868 |
) |
|
(10,367 |
) |
||
Cash dividends paid |
(364 |
) |
|
(311 |
) |
||
Payment for termination of interest rate swaps |
(15,434 |
) |
|
— |
|
||
Other, net |
(17,982 |
) |
|
(4,479 |
) |
||
Cash used for financing activities |
(64,788 |
) |
|
(171,062 |
) |
||
Effect of exchange rate changes on cash and cash equivalents |
(1,718 |
) |
|
5,412 |
|
||
Net (decrease) increase in cash, cash equivalents and restricted cash |
(72,759 |
) |
|
111,766 |
|
||
Cash, cash equivalents and restricted cash at beginning of period |
134,506 |
|
|
84,687 |
|
||
Cash, cash equivalents and restricted cash at end of period (1) |
$ |
61,747 |
|
|
$ |
196,453 |
|
Supplemental disclosure of cash flow information: |
|
|
|
||||
Income taxes paid, net of refunds |
$ |
68,030 |
|
|
$ |
5,975 |
|
Interest paid |
$ |
17,768 |
|
|
$ |
43,840 |
|
(1) Restricted cash as of |
|
|||||||||||||
|
Three Months Ended |
||||||||||||
|
2021 |
|
2020 |
||||||||||
|
Amount |
|
% of
|
|
Amount |
|
% of
|
||||||
Net revenue: |
|
|
|
|
|
|
|
||||||
Segment net revenue |
|
|
|
|
|
|
|
||||||
|
$ |
1,977,579 |
|
|
79.44 |
% |
|
$ |
1,548,639 |
|
|
85.67 |
% |
Global Products |
688,568 |
|
|
27.66 |
% |
|
370,401 |
|
|
20.49 |
% |
||
Total segment net revenue |
2,666,147 |
|
|
|
|
1,919,040 |
|
|
|
||||
Inter-segment revenue |
|
|
|
|
|
|
|
||||||
Global Products |
(176,687 |
) |
|
(7.10 |
)% |
|
(111,321 |
) |
|
(6.16 |
)% |
||
Total inter-segment revenue |
(176,687 |
) |
|
|
|
(111,321 |
) |
|
|
||||
Consolidated net revenue |
$ |
2,489,460 |
|
|
100.00 |
% |
|
$ |
1,807,719 |
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
||||||
% of segment |
% of segment |
||||||||||||
Operating income: |
|
net revenue |
|
|
|
net revenue |
|||||||
|
$ |
18,470 |
|
|
0.93 |
% |
|
$ |
(10,141 |
) |
|
(0.65 |
)% |
Global Products |
95,327 |
|
|
13.84 |
% |
|
51,774 |
|
|
13.98 |
% |
||
Inter-segment eliminations |
1,737 |
|
|
|
|
(2,772 |
) |
|
|
||||
Intangible amortization |
(10,026 |
) |
|
|
|
(10,611 |
) |
|
|
||||
Acquisition-related and exit and realignment charges |
(8,624 |
) |
|
|
|
(6,054 |
) |
|
|
||||
Consolidated operating income |
$ |
96,884 |
|
|
3.89 |
% |
|
$ |
22,196 |
|
|
1.23 |
% |
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization: |
|
|
|
|
|
|
|
||||||
|
$ |
9,888 |
|
|
|
|
$ |
11,065 |
|
|
|
||
Global Products |
12,712 |
|
|
|
|
13,826 |
|
|
|
||||
Consolidated depreciation and amortization |
$ |
22,600 |
|
|
|
|
$ |
24,891 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Capital expenditures: |
|
|
|
|
|
|
|
||||||
|
$ |
6,024 |
|
|
|
|
$ |
2,931 |
|
|
|
||
Global Products |
6,034 |
|
|
|
|
2,135 |
|
|
|
||||
Discontinued operations |
— |
|
|
|
|
1,363 |
|
|
|
||||
Consolidated capital expenditures |
$ |
12,058 |
|
|
|
|
$ |
6,429 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Six Months Ended |
||||||||||||
|
2021 |
|
2020 |
||||||||||
|
Amount |
|
% of
|
|
Amount |
|
% of
|
||||||
Net revenue: |
|
|
|
|
|
|
|
||||||
Segment net revenue |
|
|
|
|
|
|
|
||||||
|
$ |
3,827,088 |
|
|
79.47 |
% |
|
$ |
3,396,233 |
|
|
86.41 |
% |
Global Products |
1,347,318 |
|
|
27.98 |
% |
|
761,593 |
|
|
19.38 |
% |
||
Total segment net revenue |
5,174,406 |
|
|
|
|
4,157,826 |
|
|
|
||||
Inter-segment revenue |
|
|
|
|
|
|
|
||||||
Global Products |
(358,412 |
) |
|
(7.45 |
)% |
|
(227,414 |
) |
|
(5.79 |
)% |
||
Total inter-segment revenue |
(358,412 |
) |
|
|
|
(227,414 |
) |
|
|
||||
Consolidated net revenue |
$ |
4,815,994 |
|
|
100.00 |
% |
|
$ |
3,930,412 |
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
||||||
|
|
|
% of segment |
|
|
|
% of segment |
||||||
Operating income: |
|
|
net revenue |
|
|
|
net revenue |
||||||
|
$ |
27,362 |
|
|
0.71 |
% |
|
$ |
(2,450 |
) |
|
(0.07 |
)% |
Global Products |
258,915 |
|
|
19.22 |
% |
|
70,345 |
|
|
9.24 |
% |
||
Inter-segment eliminations |
(8,061 |
) |
|
|
|
(1,603 |
) |
|
|
||||
Intangible amortization |
(20,052 |
) |
|
|
|
(21,221 |
) |
|
|
||||
Acquisition-related and exit and realignment charges |
(14,587 |
) |
|
|
|
(12,118 |
) |
|
|
||||
Consolidated operating income |
$ |
243,577 |
|
|
5.06 |
% |
|
$ |
32,953 |
|
|
0.84 |
% |
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization: |
|
|
|
|
|
|
|
||||||
|
$ |
19,727 |
|
|
|
|
$ |
21,701 |
|
|
|
||
Global Products |
25,774 |
|
|
|
|
27,103 |
|
|
|
||||
Consolidated depreciation and amortization |
$ |
45,501 |
|
|
|
|
$ |
48,804 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Capital expenditures: |
|
|
|
|
|
|
|
||||||
|
$ |
9,024 |
|
|
|
|
$ |
3,963 |
|
|
|
||
Global Products |
9,657 |
|
|
|
|
5,152 |
|
|
|
||||
Discontinued operations |
— |
|
|
|
|
3,027 |
|
|
|
||||
Consolidated capital expenditures |
$ |
18,681 |
|
|
|
|
$ |
12,142 |
|
|
|
|
|||||||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Income (loss) from continuing operations, net of tax |
$ |
65,896 |
|
|
$ |
161 |
|
|
$ |
135,486 |
|
|
$ |
(8,748 |
) |
Loss from discontinued operations, net of tax |
— |
|
|
(55,788 |
) |
|
— |
|
|
(58,203 |
) |
||||
Net income (loss) |
$ |
65,896 |
|
|
$ |
(55,627 |
) |
|
$ |
135,486 |
|
|
$ |
(66,951 |
) |
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding - basic |
72,818 |
|
|
61,128 |
|
|
72,474 |
|
|
60,819 |
|
||||
Dilutive shares |
2,987 |
|
|
— |
|
|
2,791 |
|
|
— |
|
||||
Weighted average shares outstanding - diluted |
75,805 |
|
|
61,128 |
|
|
75,265 |
|
|
60,819 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Basic income (loss) per common share: |
|
|
|
|
|
|
|
||||||||
Income (loss) from continuing operations |
$ |
0.90 |
|
|
$ |
— |
|
|
$ |
1.87 |
|
|
$ |
(0.14 |
) |
Loss from discontinued operations |
— |
|
|
(0.91 |
) |
|
— |
|
|
(0.96 |
) |
||||
Net income (loss) |
$ |
0.90 |
|
|
$ |
(0.91 |
) |
|
$ |
1.87 |
|
|
$ |
(1.10 |
) |
|
|
|
|
|
|
|
|
||||||||
Diluted income (loss) per common share: |
|
|
|
|
|
|
|
||||||||
Income (loss) from continuing operations |
$ |
0.87 |
|
|
$ |
— |
|
|
$ |
1.80 |
|
|
$ |
(0.14 |
) |
Loss from discontinued operations |
— |
|
|
(0.91 |
) |
|
— |
|
|
(0.96 |
) |
||||
Net income (loss) |
$ |
0.87 |
|
|
$ |
(0.91 |
) |
|
$ |
1.80 |
|
|
$ |
(1.10 |
) |
|
||||||||||||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Operating income, as reported (GAAP) |
|
$ |
96,884 |
|
|
$ |
22,196 |
|
|
$ |
243,577 |
|
|
$ |
32,953 |
|
Intangible amortization (1) |
|
10,026 |
|
|
10,611 |
|
|
20,052 |
|
|
21,221 |
|
||||
Acquisition-related and exit and realignment charges(2) |
|
8,624 |
|
|
6,054 |
|
|
14,587 |
|
|
12,118 |
|
||||
Operating income, adjusted (non-GAAP) (Adjusted Operating Income) |
|
$ |
115,534 |
|
|
$ |
38,861 |
|
|
$ |
278,216 |
|
|
$ |
66,292 |
|
Operating income as a percent of net revenue (GAAP) |
|
3.89 |
% |
|
1.23 |
% |
|
5.06 |
% |
|
0.84 |
% |
||||
Adjusted operating income as a percent of net revenue (non-GAAP) |
|
4.64 |
% |
|
2.15 |
% |
|
5.78 |
% |
|
1.69 |
% |
||||
|
|
|
|
|
|
|
|
|
||||||||
Income (loss) from continuing operations, as reported (GAAP) |
|
$ |
65,896 |
|
|
$ |
161 |
|
|
$ |
135,486 |
|
|
$ |
(8,748 |
) |
Intangible amortization (1) |
|
10,026 |
|
|
10,611 |
|
|
20,052 |
|
|
21,221 |
|
||||
Income tax (benefit) provision (6) |
|
(2,411 |
) |
|
430 |
|
|
(5,197 |
) |
|
(2,831 |
) |
||||
Acquisition-related and exit and realignment charges(2) |
|
8,624 |
|
|
6,054 |
|
|
14,587 |
|
|
12,118 |
|
||||
Income tax (benefit) provision (6) |
|
(2,073 |
) |
|
245 |
|
|
(3,780 |
) |
|
(1,616 |
) |
||||
(Gain) loss on extinguishment of debt (3) |
|
— |
|
|
(1,856 |
) |
|
40,433 |
|
|
2,271 |
|
||||
Income tax benefit (6) |
|
— |
|
|
(75 |
) |
|
(10,477 |
) |
|
(303 |
) |
||||
Other (4) |
|
570 |
|
|
(2,909 |
) |
|
1,140 |
|
|
(2,331 |
) |
||||
Income tax (benefit) provision (6) |
|
(137 |
) |
|
(118 |
) |
|
(295 |
) |
|
311 |
|
||||
Tax adjustment (5) |
|
(402 |
) |
|
— |
|
|
(402 |
) |
|
(5,187 |
) |
||||
Income from continuing operations, adjusted (non-GAAP) (Adjusted Net Income) |
|
$ |
80,093 |
|
|
$ |
12,543 |
|
|
$ |
191,547 |
|
|
$ |
14,905 |
|
|
|
|
|
|
|
|
|
|
||||||||
Income (loss) from continuing operations per diluted common share, as reported (GAAP) |
|
$ |
0.87 |
|
|
$ |
— |
|
|
$ |
1.80 |
|
|
$ |
(0.14 |
) |
Intangible amortization (1) |
|
0.10 |
|
|
0.18 |
|
|
0.20 |
|
|
0.31 |
|
||||
Acquisition-related and exit and realignment charges(2) |
|
0.09 |
|
|
0.10 |
|
|
0.14 |
|
|
0.17 |
|
||||
(Gain) loss on extinguishment of debt (3) |
|
— |
|
|
(0.03 |
) |
|
0.40 |
|
|
0.03 |
|
||||
Other (4) |
|
0.01 |
|
|
(0.05 |
) |
|
0.01 |
|
|
(0.04 |
) |
||||
Tax adjustment (5) |
|
(0.01 |
) |
|
— |
|
|
(0.01 |
) |
|
(0.09 |
) |
||||
Income from continuing operations per diluted common share, adjusted (non-GAAP) (Adjusted EPS) |
|
$ |
1.06 |
|
|
$ |
0.20 |
|
|
$ |
2.54 |
|
|
$ |
0.24 |
|
|
||||||||||||||||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
|
Trailing Twelve Months Ended
|
||||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|
|||||||||||
Net income (loss), as reported (GAAP) |
|
$ |
65,896 |
|
|
$ |
(55,627 |
) |
|
$ |
135,486 |
|
|
$ |
(66,951 |
) |
|
$ |
232,308 |
|
Loss from discontinued operations, net of tax |
|
— |
|
|
55,788 |
|
|
— |
|
|
58,203 |
|
|
— |
|
|||||
Income tax provision (benefit) |
|
18,420 |
|
|
4,982 |
|
|
40,848 |
|
|
(3,541 |
) |
|
66,223 |
|
|||||
Interest expense, net |
|
11,540 |
|
|
21,605 |
|
|
25,212 |
|
|
44,948 |
|
|
63,663 |
|
|||||
Intangible amortization (1) |
|
10,026 |
|
10,611 |
|
|
20,052 |
|
21,221 |
|
|
40,320 |
|
|||||||
Other depreciation and amortization (7) |
|
12,575 |
|
|
13,492 |
|
|
25,448 |
|
|
26,793 |
|
|
50,501 |
|
|||||
EBITDA (non-GAAP) |
|
118,457 |
|
|
50,851 |
|
|
247,046 |
|
|
80,673 |
|
|
453,015 |
|
|||||
Acquisition-related and exit and realignment charges (2) |
|
8,624 |
|
|
6,054 |
|
|
14,587 |
|
|
12,118 |
|
|
40,221 |
|
|||||
(Gain) loss on extinguishment of debt (3) |
|
— |
|
|
(1,856 |
) |
|
40,433 |
|
|
2,271 |
|
|
49,381 |
|
|||||
Other (4) |
|
570 |
|
|
(2,909 |
) |
|
1,140 |
|
|
(2,331 |
) |
|
2,285 |
|
|||||
EBITDA, adjusted (non-GAAP) (Adjusted EBITDA) |
|
$ |
127,651 |
|
|
$ |
52,140 |
|
|
$ |
303,206 |
|
|
$ |
92,731 |
|
|
$ |
544,902 |
|
|
|
|
||
|
|
2021 |
||
Total debt, as reported (GAAP) |
|
$ |
1,009,036 |
|
Cash and cash equivalents |
|
45,424 |
|
|
Net debt (non-GAAP) |
|
$ |
963,612 |
|
Trailing twelve-months EBITDA, adjusted (non-GAAP) (Adjusted EBITDA) |
|
544,902 |
|
|
Leverage ratio of net debt to trailing twelve-months adjusted EBITDA |
|
1.8 |
|
|
GAAP/Non-GAAP Reconciliations (unaudited), continued
The following items have been excluded in our non-GAAP financial measures:
(1) Intangible amortization includes amortization of intangible assets established during purchase accounting for business combinations. These amounts are highly dependent on the size and frequency of acquisitions and are being excluded to allow for a more consistent comparison with forecasted, current and historical results and the results of our peers.
(2) There were no acquisition-related charges for the three and six months ended
(3) Loss on extinguishment of debt for the six months ended
(4) Other includes interest costs and net actuarial losses related to our retirement plans for the three and six months ended
(5) Includes tax adjustments associated with the estimated benefits under the Tax Cuts and Jobs Act and the Coronavirus Aid, Relief, and Economic Security (CARES) Act.
(6) These charges have been tax effected in the preceding table by determining the income tax rate depending on the amount of charges incurred in different tax jurisdictions and the deductibility of those charges for income tax purposes.
(7) Other depreciation and amortization includes depreciation expense for property and equipment and amortization for capitalized computer software.
Use of Non-GAAP Measures
This earnings release contains financial measures that are not calculated in accordance with
Management provides these non-GAAP financial measures to investors as supplemental metrics to assist readers in assessing the effects of items and events on its financial and operating results and in comparing the Company's performance to that of its competitors. However, the non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies.
The non-GAAP financial measures disclosed by the Company should not be considered substitutes for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP and reconciliations to those financial statements set forth above should be carefully evaluated.
View source version on businesswire.com: https://www.businesswire.com/news/home/20210803005206/en/
Source: Owens & Minor