Ortho Clinical Diagnostics Holdings plc (Nasdaq: OCDX) (the
“Company”), one of the world's largest pure-play in-vitro
diagnostics (IVD) companies, today announced financial results for
the third quarter ended October 3, 2021.
Third Quarter 2021 Financial Highlights
“Our team delivered another excellent quarter,
with profitable growth across all major geographic regions. Both
our Clinical Laboratories and Transfusion Medicine businesses grew
double-digits, supported by our strong recurring revenue base,”
said Chris Smith, Chairman and Chief Executive Officer of Ortho
Clinical Diagnostics. “Building on the strong momentum from the
last couple of years, our commercial excellence program continues
to improve our execution and drive mid-teens growth of our
integrated system installed base – key to our lifetime customer
value and accelerated recurring revenue pull-through. This strong
positioning provides us with significant opportunity to carry our
strength forward into the fourth quarter and into 2022.”
$ in millions, other than per share amounts |
Quarter Ended |
Change |
|
October 3, 2021 |
September 27, 2020 |
As Reported |
Constant Currency |
Net Revenue |
$522.5 |
$451.1 |
15.8% |
14.3% |
Core Revenue |
$508.9 |
$443.3 |
14.8% |
13.2% |
Gross Profit Margin |
51.7% |
48.1% |
359 bps |
- |
Income from Operations |
$54.0 |
$20.7 |
161.0% |
- |
EPS (GAAP) |
$0.06 |
($0.20) |
$0.26 |
- |
Adjusted Diluted EPS |
$0.21 |
$0.14 |
$0.07 |
- |
Adjusted Free Cash Flow |
$56.3 |
$30.0 |
$26.3 |
- |
Adjusted EBITDA |
$139.6 |
$119.5 |
16.8% |
- |
Changes presented in the table above have been
calculated using actual, non-rounded amounts and may not
recalculate.
- Core revenue,
which excludes contract manufacturing and collaboration revenue,
increased to $508.9 million in the third quarter of 2021, compared
with $443.3 million in the similar period last year, or a 13.2%
increase in constant currency terms
- Adjusted Net
income for the third quarter was $50.9 million, or $0.21
per share, compared with $21.0 million, or $0.14 per share, in the
third quarter of 2020
- Adjusted free cash
flow for the third quarter was $56.3 million, compared
with $30.0 million in the prior year period
- Adjusted EBITDA
for the third quarter was $139.6 million, an increase of 16.8% as
compared to $119.5 million in the prior year period
Results by Geographic
Segment Revenues
by Geographic segment were as follows:
|
Quarter Ended |
Change |
$ millions |
October 3, 2021 |
September 27, 2020 |
As Reported |
Constant Currency |
Americas |
$306.5 |
$264.2 |
16.0% |
15.3% |
EMEA |
$67.2 |
$58.6 |
14.6% |
13.1% |
Greater China |
$85.6 |
$72.7 |
17.8% |
10.3% |
Other1 |
$63.2 |
$55.6 |
13.7% |
15.7% |
Total Revenue |
$522.5 |
$451.1 |
15.8% |
14.3% |
1Other Region includes: Japan and ASPAC Regions
Changes presented in the table above have been calculated using
actual, non-rounded amounts and may not recalculate.
Balance Sheet and Liquidity
As of October 3, 2021, the Company had $255.9
million of cash and cash equivalents, compared to $132.8 million of
cash and cash equivalents on January 3, 2021. Total debt as of
October 3, 2021 was $2.3 billion, a 39% decrease compared with $3.7
billion on January 3, 2021.
Fiscal Year 2021 Outlook
The Company today raised financial guidance for the fiscal year
2021 as follows:
|
Fiscal Year 2021 |
Prior GuidanceFY 2021 |
Core Revenue |
$2.00 - $2.02 billion |
$1.95 - $1.98 billion |
Constant Currency Core Revenue
Growth |
14.0% – 15.0% |
10% – 12% |
Adjusted EBITDA |
$542 – $547 million |
$526 – $534 million |
Adjusted EBITDA Growth |
19% - 20% |
15% – 17% |
Adjusted Diluted EPS |
$0.76 - $0.78 |
$0.67 – $0.72 |
Conference Call Information
Ortho Clinical Diagnostics will hold a
conference call to discuss its third quarter 2021 results today, at
5:00 pm EDT.
Interested parties can access the call and
accompanying presentation on the “Investors” portion of the
Company’s website at https://ir.orthoclinicaldiagnostics.com.
Presentation materials will also be posted to the “Investors”
portion of the website at the time of the call. Those unable to
access the webcast may join the call via phone by dialing (833)
362-0203 (domestic) or (914) 987-7672 (international) and entering
Conference ID number 5927918.
A replay of the conference call will be
available a few hours after the event on the investor relations
section of the Company’s website, under the events section .
About Ortho Clinical
Diagnostics
Ortho Clinical Diagnostics Holdings plc (Nasdaq:
OCDX) is one of the world’s largest pure-play in vitro diagnostics
(IVD) companies.
More than 800,000 patients across the world are
impacted by Ortho’s tests each day. Because Every Test Is A Life™,
Ortho provides hospitals, hospital networks, clinical laboratories
and blood banks around the world with innovative technology and
tools to ensure test results are fast, accurate, and reliable.
Ortho's customized solutions enhance clinical outcomes, improve
efficiency, overcome lab staffing challenges and reduce costs.
From launching the first product to determine
Rh+ or Rh- blood type, developing the world’s first tests for the
detection of antibodies against HIV and hepatitis C, introducing
patented dry-slide technology and marketing the first U.S. Food and
Drug Administration-authorized high-volume antibody and antigen
tests for COVID-19, Ortho has been a pioneering leader in the IVD
space for over 80 years.
The Company is powered by Ortho Care™, an
award-winning, holistic service and support program that ensures
best-in-class technical, field and remote service to laboratories
in more than 130 countries and territories around the globe .
For more information, visit Ortho’s website or
social media channels: LinkedIn, Twitter, Facebook and YouTube.
Forward Looking Statements
This Press Release may contain “forward-looking
statements” within the meaning of Section 27A of the Securities Act
of 1933, as amended, and Section 21E of the Securities Exchange Act
of 1934, as amended. Such forward-looking statements reflect, among
other things, our current expectations and anticipated results of
operations, all of which are subject to known and unknown risks,
uncertainties and other factors that may cause our actual results,
performance or achievements, market trends, or industry results to
differ materially from those expressed or implied by such
forward-looking statements. Therefore, any statements contained
herein that are not statements of historical fact may be
forward-looking statements and should be evaluated as such. Without
limiting the foregoing, the words as “anticipate,” “expect,”
“suggest,” “plan,” “believe,” “intend,” “project,” “forecast,”
“estimates,” “targets,” “projections,” “should,” “could,” “would,”
“may,” “might,” “will,” and the negative thereof and similar words
and expressions are intended to identify forward-looking
statements. Factors that might materially affect such forward
looking statements include: the ongoing global coronavirus
(COVID-19) pandemic; increased competition; manufacturing problems
or delays or failure to develop and market new or enhanced products
or services; adverse developments in global market, economic and
political conditions; our ability to obtain additional capital on
commercially reasonable terms may be limited or non-existent; our
inability to implement our strategies for improving growth or to
realize the anticipated benefits of any acquisitions and
divestitures, including as a result of difficulties integrating
acquired businesses with, or disposing of divested businesses from,
our current operations; a need to recognize impairment charges
related to goodwill, identified intangible assets and fixed assets;
inability to achieve some or all of the operational cost
improvements and other benefits that we expect to realize; our
ability to operate according to our business strategy should our
collaboration partners fail to fulfill their obligations; risk that
the insurance we will maintain may not fully cover all potential
exposures; product recalls or negative publicity may harm our
reputation or market acceptance of our products; decreases in the
number of surgical procedures performed, and the resulting decrease
in blood demand; fluctuations in our cash flows as a result of our
reagent rental model; terrorist acts, conflicts, wars and natural
disasters that may materially adversely affect our business,
financial condition and results of operations; the outcome of legal
proceedings instituted against us and/or others; risks associated
with our non-U.S. operations, including currency translation risks,
the impact of possible new tariffs and compliance with applicable
trade embargoes; the effect of the United Kingdom’s withdrawal from
the European Union; our inability to deliver products and services
that meet customers’ needs and expectations; failure to maintain a
high level of confidence in our products; significant changes in
the healthcare industry and related industries that we serve, in an
effort to reduce costs; reductions in government funding and
reimbursement to our customers; price increases or interruptions in
the supply of raw materials, components for our products, and
products and services provided to us by certain key suppliers and
manufacturers; our ability to recruit and retain the experienced
and skilled personnel we need to compete; work stoppages, union
negotiations, labor disputes and other matters associated with our
labor force; consolidation of our customer base and the formation
of group purchasing organizations; unexpected payments to any
pension plans applicable to our employees; our inability to obtain
required clearances or approvals for our products; failure to
comply with applicable regulations, which may result in significant
costs or the suspension or withdrawal of previously obtained
clearances or approvals; the inability of government agencies to
hire, retain or deploy personnel or otherwise prevent new or
modified products from being developed, cleared or approved or
commercialized in a timely manner; disruptions resulting from
President Biden’s invocation of the Defense Production Act; results
of clinical studies, which may be delayed or fail to demonstrate
the safety and effectiveness of our products; costs to comply with
environmental and health and safety requirements, or costs related
to liability for contamination or other potential environmental
harm; healthcare fraud and abuse regulations that could result in
liability, require us to change our business practices and restrict
our operations in the future; failure to comply with the
anti-corruption laws of the United States and various international
jurisdictions; failure to comply with anti-terrorism laws and
regulations and applicable trade embargoes; failure to comply with
the requirements of federal, state and international laws
pertaining to the privacy and security of health information; our
inability to maintain our data management and information
technology systems; data corruption, cyber-based attacks, security
breaches and privacy violations; our inability to protect and
enforce our intellectual property rights or defend against
intellectual property infringement suits against us by third
parties; risks related to changes in income tax laws and
regulations; risks related to our substantial indebtedness; our
ability to generate cash flow to service our substantial debt
obligations; difficulties complying with Nasdaq rules regarding the
composition of our Board of Directors and certain committees now
that we are no longer a “controlled company”; and risks related to
the ownership of our ordinary shares; and other factors beyond our
control. Unless legally required, we assume no obligation to update
any such forward-looking information to reflect actual results or
changes in the factors affecting such forward-looking
information.
Non-GAAP Financial Measures
This press release contains financial measures,
such as constant-currency growth rate, adjusted EBITDA, adjusted
net income, adjusted diluted EPS and adjusted free cash flow, which
are considered non-GAAP financial measures under applicable U.S.
Securities and Exchange Commission rules and regulations. These
non-GAAP financial measures should be considered supplemental to,
and not a substitute for, financial information prepared in
accordance with U.S. generally accepted accounting principles
(GAAP). Adjusted EBITDA, adjusted net income, adjusted diluted EPS
and adjusted free cash flow eliminate impacts of certain non-cash,
unusual or other items that that we do not consider indicative of
our ongoing operating performance. The Company’s definitions of
these non-GAAP measures may differ from similarly titled measures
used by others. The Company generally uses these non-GAAP financial
measures to facilitate management’s financial and operational
decision-making, including evaluation of the Company’s historical
operating results, comparison to competitors’ operating results and
determination of management incentive compensation. These non-GAAP
financial measures reflect an additional way of viewing aspects of
the Company’s operations that, when viewed with GAAP results and
the reconciliations to corresponding GAAP financial measures, may
provide a more complete understanding of factors and trends
affecting the Company’s business. Because non-GAAP financial
measures exclude the effect of items that will increase or decrease
the Company’s reported results of operations, management strongly
encourages investors to review the Company’s consolidated financial
statements and publicly filed reports in their entirety.
Reconciliations of the non-GAAP financial measures to the most
directly comparable GAAP financial measures are included in the
tables accompanying this release. For example, such
reconciling items include the impact of unrealized foreign currency
exchange gains or losses, gains or losses that are unusual or
nonrecurring in nature, as well as discrete taxable events. We
cannot estimate or project these items and they may have a
substantial and unpredictable impact on our results presented in
accordance with GAAP.
Some columns and rows within tables may not add
due to rounding. Percentages have been calculated using actual,
non-rounded figures.
Investors:IR@orthoclinicaldiagnostics.com
Media:media@orthoclinicaldiagnostics.com
ORTHO CLINICAL DIAGNOSTICS HOLDINGS PLC |
|
Condensed Consolidated Statements of Loss |
|
(Unaudited) |
|
(In millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter Ended |
|
|
Fiscal Nine Months Ended |
|
|
October 3, 2021 |
|
|
September 27, 2020 |
|
|
October 3, 2021 |
|
|
September 27, 2020 |
|
Net revenue |
$ |
522.5 |
|
|
$ |
451.1 |
|
|
$ |
1,521.8 |
|
|
$ |
1,249.6 |
|
Cost of revenue, excluding
amortization of intangible assets |
|
252.4 |
|
|
|
234.1 |
|
|
|
748.7 |
|
|
|
650.2 |
|
Gross profit |
|
270.1 |
|
|
|
217.0 |
|
|
|
773.1 |
|
|
|
599.4 |
|
Selling, marketing and
administrative expenses |
|
140.9 |
|
|
|
121.0 |
|
|
|
411.0 |
|
|
|
347.9 |
|
Research and development
expense |
|
32.1 |
|
|
|
32.7 |
|
|
|
91.3 |
|
|
|
82.1 |
|
Amortization of intangible
assets |
|
33.3 |
|
|
|
33.1 |
|
|
|
100.3 |
|
|
|
98.7 |
|
Other operating expense, net |
|
9.8 |
|
|
|
9.5 |
|
|
|
27.7 |
|
|
|
22.8 |
|
Income from operations |
|
54.0 |
|
|
|
20.7 |
|
|
|
142.8 |
|
|
|
47.9 |
|
Interest expense, net |
|
36.1 |
|
|
|
48.9 |
|
|
|
112.5 |
|
|
|
148.6 |
|
Tax indemnification (income)
expense, net |
|
(0.2 |
) |
|
|
16.5 |
|
|
|
(0.6 |
) |
|
|
11.6 |
|
Other (income) expense, net |
|
(2.6 |
) |
|
|
(5.9 |
) |
|
|
50.8 |
|
|
|
61.1 |
|
Income (loss) before income taxes |
|
20.7 |
|
|
|
(38.8 |
) |
|
|
(20.0 |
) |
|
|
(173.4 |
) |
Provision for (benefit from)
income taxes |
|
6.0 |
|
|
|
(10.3 |
) |
|
|
24.4 |
|
|
|
(2.4 |
) |
Net income (loss) |
$ |
14.7 |
|
|
$ |
(28.5 |
) |
|
$ |
(44.4 |
) |
|
$ |
(171.0 |
) |
Basic net income (loss) per ordinary share |
$ |
0.06 |
|
|
$ |
(0.20 |
) |
|
$ |
(0.20 |
) |
|
$ |
(1.17 |
) |
Basic weighted-average ordinary shares outstanding |
|
235.6 |
|
|
|
146.4 |
|
|
|
225.4 |
|
|
|
146.4 |
|
Diluted net income (loss) per ordinary share |
$ |
0.06 |
|
|
$ |
(0.20 |
) |
|
$ |
(0.20 |
) |
|
$ |
(1.17 |
) |
Diluted weighted-average ordinary shares outstanding |
|
242.8 |
|
|
|
146.4 |
|
|
|
225.4 |
|
|
|
146.4 |
|
ORTHO CLINICAL DIAGNOSTICS HOLDINGS PLC |
|
Condensed Consolidated Balance Sheets |
|
(Unaudited) |
|
(In millions) |
|
|
|
|
|
|
|
|
|
|
October 3, 2021 |
|
|
January 3, 2021 |
|
Cash and cash equivalents |
|
$ |
255.9 |
|
|
$ |
132.8 |
|
Accounts receivable |
|
|
237.8 |
|
|
|
318.7 |
|
Inventories |
|
|
308.3 |
|
|
|
278.7 |
|
Other current assets |
|
|
141.8 |
|
|
|
127.0 |
|
Property, plant and equipment,
net |
|
|
782.6 |
|
|
|
832.0 |
|
Goodwill |
|
|
570.8 |
|
|
|
580.1 |
|
Intangible assets, net |
|
|
912.5 |
|
|
|
1,016.7 |
|
Deferred income taxes |
|
|
7.1 |
|
|
|
8.0 |
|
Other assets |
|
|
93.0 |
|
|
|
107.5 |
|
Total assets |
|
$ |
3,309.9 |
|
|
$ |
3,401.5 |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
139.3 |
|
|
$ |
146.2 |
|
Accrued liabilities |
|
|
251.5 |
|
|
|
284.7 |
|
Deferred revenue |
|
|
32.6 |
|
|
|
35.5 |
|
Current portion of
borrowings |
|
|
64.4 |
|
|
|
160.0 |
|
Long-term borrowings |
|
|
2,206.9 |
|
|
|
3,558.5 |
|
Employee-related obligations |
|
|
39.9 |
|
|
|
39.3 |
|
Other liabilities |
|
|
94.2 |
|
|
|
120.8 |
|
Deferred income taxes |
|
|
84.4 |
|
|
|
67.3 |
|
Total liabilities |
|
|
2,913.0 |
|
|
|
4,412.3 |
|
Total shareholders’ equity (deficit) |
|
|
396.9 |
|
|
|
(1,010.8 |
) |
Total liabilities and shareholders’ equity (deficit) |
|
$ |
3,309.9 |
|
|
$ |
3,401.5 |
|
|
|
|
|
|
|
|
|
|
ORTHO CLINICAL DIAGNOSTICS HOLDINGS PLC |
|
Condensed Consolidated Statements of Cash Flows |
|
(Unaudited) |
|
(In millions) |
|
|
|
Fiscal Quarter Ended |
|
|
Fiscal Nine Months Ended |
|
|
|
October 3, 2021 |
|
|
September 27, 2020 |
|
|
October 3, 2021 |
|
|
September 27, 2020 |
|
Cash provided by (used in) operating activities |
|
$ |
65.4 |
|
|
$ |
14.9 |
|
|
$ |
188.2 |
|
|
$ |
(48.6 |
) |
Cash used in investing
activities |
|
|
(7.5 |
) |
|
|
(2.0 |
) |
|
|
(11.7 |
) |
|
|
(27.5 |
) |
Cash (used in) provided by
financing activities |
|
|
(11.7 |
) |
|
|
(16.7 |
) |
|
|
(61.9 |
) |
|
|
71.3 |
|
Effect of exchange rate changes
on cash |
|
– |
|
|
|
3.2 |
|
|
|
(1.0 |
) |
|
|
0.5 |
|
Increase (decrease) in cash, cash
equivalents and restricted cash |
|
|
46.3 |
|
|
|
(0.6 |
) |
|
|
113.5 |
|
|
|
(4.3 |
) |
Cash, cash equivalents and
restricted cash at beginning of period |
|
|
211.5 |
|
|
|
80.3 |
|
|
|
144.2 |
|
|
|
84.0 |
|
Cash, cash equivalents and
restricted cash at end of period |
|
$ |
257.7 |
|
|
$ |
79.7 |
|
|
$ |
257.7 |
|
|
$ |
79.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 3, 2021 |
|
|
September 27, 2020 |
|
|
October 3, 2021 |
|
|
September 27, 2020 |
|
Reconciliation to amounts within
the consolidated balance sheets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
255.9 |
|
|
$ |
68.6 |
|
|
$ |
255.9 |
|
|
$ |
68.6 |
|
Restricted cash included in Other assets |
|
|
1.8 |
|
|
|
11.1 |
|
|
|
1.8 |
|
|
|
11.1 |
|
Cash, cash equivalents and
restricted cash |
|
$ |
257.7 |
|
|
$ |
79.7 |
|
|
$ |
257.7 |
|
|
$ |
79.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ORTHO CLINICAL DIAGNOSTICS HOLDINGS PLC |
|
Reconciliation of GAAP to Non-GAAP Results |
|
(Unaudited) |
|
|
|
Fiscal Quarter Ended |
|
|
Fiscal Nine Months Ended |
|
(Dollars in
millions) |
|
October 3, 2021 |
|
|
September 27, 2020 |
|
|
October 3, 2021 |
|
|
September 27, 2020 |
|
Net income (loss) |
|
$ |
14.7 |
|
|
$ |
(28.5 |
) |
|
$ |
(44.4 |
) |
|
$ |
(171.0 |
) |
Interest expense, net |
|
|
36.1 |
|
|
|
48.9 |
|
|
|
112.5 |
|
|
|
148.6 |
|
Provision for (benefit from)
income taxes |
|
|
6.0 |
|
|
|
(10.3 |
) |
|
|
24.4 |
|
|
|
(2.4 |
) |
Depreciation and
amortization |
|
|
80.8 |
|
|
|
79.9 |
|
|
|
246.6 |
|
|
|
239.6 |
|
Stock-based compensation (a) |
|
|
5.0 |
|
|
|
2.4 |
|
|
|
19.5 |
|
|
|
6.2 |
|
Restructuring and
severance-related costs (b) |
|
|
1.7 |
|
|
|
4.7 |
|
|
|
4.7 |
|
|
|
9.3 |
|
Loss on extinguishment of
debt |
|
– |
|
|
– |
|
|
|
50.3 |
|
|
|
12.6 |
|
Arbitration award (c) |
|
|
(7.4 |
) |
|
– |
|
|
|
(7.4 |
) |
|
– |
|
Tax indemnification (income)
expense, net |
|
|
(0.2 |
) |
|
|
16.5 |
|
|
|
(0.6 |
) |
|
|
11.6 |
|
Unrealized foreign currency
exchanges (gains) losses, net (d) |
|
– |
|
|
|
(6.3 |
) |
|
– |
|
|
|
46.0 |
|
Quotient upfront payment (e) |
|
– |
|
|
|
7.5 |
|
|
– |
|
|
|
7.5 |
|
Other adjustments (f) |
|
|
2.9 |
|
|
|
4.7 |
|
|
|
14.5 |
|
|
|
14.4 |
|
Adjusted EBITDA |
|
$ |
139.6 |
|
|
$ |
119.5 |
|
|
$ |
420.1 |
|
|
$ |
322.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter Ended |
|
|
Fiscal Nine Months Ended |
|
(Dollars in millions,
except per share data) |
|
October 3, 2021 |
|
|
September 27, 2020 |
|
|
October 3, 2021 |
|
|
September 27, 2020 |
|
Net income (loss) |
|
$ |
14.7 |
|
|
$ |
(28.5 |
) |
|
$ |
(44.4 |
) |
|
$ |
(171.0 |
) |
Amortization of intangible
assets |
|
|
33.3 |
|
|
|
33.1 |
|
|
|
100.3 |
|
|
|
98.7 |
|
Stock-based compensation (a) |
|
|
5.0 |
|
|
|
2.4 |
|
|
|
19.5 |
|
|
|
6.2 |
|
Restructuring and
severance-related costs (b) |
|
|
1.7 |
|
|
|
4.7 |
|
|
|
4.7 |
|
|
|
9.3 |
|
Loss on extinguishment of
debt |
|
– |
|
|
– |
|
|
|
50.3 |
|
|
|
12.6 |
|
Arbitration award (c) |
|
|
(7.4 |
) |
|
– |
|
|
|
(7.4 |
) |
|
– |
|
Unrealized foreign currency
exchanges (gains) losses, net (d) |
|
– |
|
|
|
(6.3 |
) |
|
– |
|
|
|
46.0 |
|
Quotient upfront payment (e) |
|
– |
|
|
|
7.5 |
|
|
– |
|
|
|
7.5 |
|
Other adjustments (f) |
|
|
5.4 |
|
|
|
4.7 |
|
|
|
17.0 |
|
|
|
14.4 |
|
Total adjustments |
|
|
38.0 |
|
|
|
46.1 |
|
|
|
184.3 |
|
|
|
194.7 |
|
Tax effect of reconciling items
(g) |
|
|
(1.7 |
) |
|
|
(1.3 |
) |
|
|
(5.6 |
) |
|
|
(6.3 |
) |
Discrete tax items (h) |
|
– |
|
|
|
4.7 |
|
|
|
10.7 |
|
|
|
4.7 |
|
Adjusted net income |
|
$ |
50.9 |
|
|
$ |
21.0 |
|
|
$ |
144.9 |
|
|
$ |
22.1 |
|
Adjusted basic EPS |
|
$ |
0.22 |
|
|
$ |
0.14 |
|
|
$ |
0.64 |
|
|
$ |
0.15 |
|
Adjusted diluted EPS |
|
$ |
0.21 |
|
|
$ |
0.14 |
|
|
$ |
0.62 |
|
|
$ |
0.15 |
|
Diluted weighted-average ordinary shares outstanding |
|
|
242.8 |
|
|
|
150.3 |
|
|
|
232.4 |
|
|
|
150.3 |
|
(a) Represents expense related to awards granted
under our 2014 Equity Incentive Plan.(b) Represents restructuring
and severance costs related to several discrete initiatives
intended to strengthen operational performance and to support
building our commercial capabilities.(c) Represents an award from
an arbitration proceeding related to one of our collaboration
agreements of $8.5 million, partially offset by related legal fees
of $1.1 million. (d) Represents noncash unrealized gains and losses
resulting from the remeasurement of transactions denominated in
foreign currencies primarily related to intercompany loans.
Beginning in fiscal 2021, we initiated programs to mitigate the
impact of foreign currencies related to intercompany loans in our
results, and such noncash net unrealized gains were approximately
$4.3 million and $38.0 million for the fiscal quarter and nine
months ended October 3, 2021, respectively. We intend for these
programs to mitigate the impact of foreign currency exchange rate
fluctuations related to intercompany loans in current and future
periods. Therefore, effective January 4, 2021, we no longer exclude
non-cash unrealized gains and losses from Adjusted EBITDA. (e)
Represents an initial, non-refundable upfront payment made to
Quotient Ltd. (“Quotient”), one of our partners and suppliers. (f)
Represents miscellaneous other adjustments related to unusual items
impacting our results, including the elimination of management fees
and non-cash derivative mark-to-market (gains) losses. See
information below:
|
|
Fiscal Quarter Ended |
|
|
Fiscal Nine Months Ended |
|
($ in millions) |
|
October 3, 2021 |
|
|
September 27, 2020 |
|
|
October 3, 2021 |
|
|
September 27, 2020 |
|
EU medical device regulation transition costs |
|
$ |
1.1 |
|
|
$ |
1.0 |
|
|
$ |
2.9 |
|
|
$ |
3.3 |
|
Principal shareholder management
fee |
|
|
0.8 |
|
|
|
0.8 |
|
|
|
2.3 |
|
|
|
2.3 |
|
Derivative mark-to-market (gain)
loss |
|
|
(0.9 |
) |
|
|
(0.5 |
) |
|
|
0.6 |
|
|
|
(0.7 |
) |
Other |
|
|
2.0 |
|
|
|
3.4 |
|
|
|
8.7 |
|
|
|
9.5 |
|
Total other adjustments |
|
$ |
2.9 |
|
|
$ |
4.7 |
|
|
$ |
14.5 |
|
|
$ |
14.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(g) Non-GAAP adjustments
were tax effected based on the nature of the expense and related
jurisdiction, many of which are impacted by valuation allowances
resulting in little to no tax impact.(h) We
exclude deferred tax resulting from changes in tax law and
expiration of statutes, adjustments for uncertain tax positions,
and other unusual items not related to current operating
results.
|
|
Fiscal Quarter Ended |
|
|
Fiscal Nine Months Ended |
|
(Dollars in
millions) |
|
October 3, 2021 |
|
|
September 27, 2020 |
|
|
October 3, 2021 |
|
|
September 27, 2020 |
|
Net cash provided by (used in) operating activities - GAAP |
|
$ |
65.4 |
|
|
$ |
14.9 |
|
|
$ |
188.2 |
|
|
$ |
(48.6 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment |
|
|
(7.6 |
) |
|
|
(4.1 |
) |
|
|
(27.2 |
) |
|
|
(28.4 |
) |
Proceeds from cross currency swaps |
|
– |
|
|
|
2.7 |
|
|
|
15.2 |
|
|
|
2.7 |
|
Milestone payments and other, net |
|
|
0.1 |
|
|
|
(0.6 |
) |
|
|
0.2 |
|
|
|
(1.8 |
) |
Unusual or non-recurring payments |
|
|
(1.6 |
) |
|
|
17.1 |
|
|
|
10.9 |
|
|
|
31.0 |
|
Adjusted free cash flow (i) |
|
$ |
56.3 |
|
|
$ |
30.0 |
|
|
$ |
187.3 |
|
|
$ |
(45.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i) We define adjusted
free cash flow as net cash flows from operating activities
accounted for under GAAP less purchases of property, plant and
equipment plus or minus any unusual or non-recurring payments.
ORTHO CLINICAL DIAGNOSTICS HOLDINGS PLC |
|
Reconciliation of GAAP to Non-GAAP Results |
|
Core and Non-Core Revenue and Revenue by
Segment |
|
(Unaudited) |
|
|
|
Fiscal Quarter Ended |
|
|
|
|
|
|
|
|
|
|
(Dollars in
millions) |
|
October 3, 2021 |
|
|
September 27, 2020 |
|
|
Percent Change |
|
|
Currency Impact |
|
|
Constant Currency Growth Rate
(a) |
|
Core Revenue |
|
$ |
508.9 |
|
|
$ |
443.3 |
|
|
|
14.8 |
% |
|
|
1.6 |
% |
|
|
13.2 |
% |
Non-Core Revenue |
|
|
13.6 |
|
|
|
7.8 |
|
|
|
74.7 |
% |
|
|
0.1 |
% |
|
|
74.6 |
% |
Net Revenue |
|
$ |
522.5 |
|
|
$ |
451.1 |
|
|
|
15.8 |
% |
|
|
1.5 |
% |
|
|
14.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment net
revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
$ |
306.5 |
|
|
$ |
264.2 |
|
|
|
16.0 |
% |
|
|
0.7 |
% |
|
|
15.3 |
% |
EMEA |
|
|
67.2 |
|
|
|
58.6 |
|
|
|
14.6 |
% |
|
|
1.4 |
% |
|
|
13.1 |
% |
Greater China |
|
|
85.6 |
|
|
|
72.7 |
|
|
|
17.8 |
% |
|
|
7.4 |
% |
|
|
10.3 |
% |
Other |
|
|
63.2 |
|
|
|
55.6 |
|
|
|
13.7 |
% |
|
|
-2.0 |
% |
|
|
15.7 |
% |
Net revenue |
|
$ |
522.5 |
|
|
$ |
451.1 |
|
|
|
15.8 |
% |
|
|
1.5 |
% |
|
|
14.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Nine Months ended |
|
|
|
|
|
|
|
|
|
|
(Dollars in
millions) |
|
October 3, 2021 |
|
|
September 27, 2020 |
|
|
Percent Change |
|
|
Currency Impact |
|
|
Constant Currency Growth Rate
(a) |
|
Core Revenue |
|
$ |
1,495.8 |
|
|
$ |
1,233.7 |
|
|
|
21.2 |
% |
|
|
2.5 |
% |
|
|
18.7 |
% |
Non-Core Revenue |
|
|
26.0 |
|
|
|
15.9 |
|
|
|
65.3 |
% |
|
|
0.1 |
% |
|
|
65.2 |
% |
Net Revenue |
|
$ |
1,521.8 |
|
|
$ |
1,249.6 |
|
|
|
21.8 |
% |
|
|
2.5 |
% |
|
|
19.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment net
revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
$ |
924.2 |
|
|
$ |
755.8 |
|
|
|
22.3 |
% |
|
|
0.6 |
% |
|
|
21.7 |
% |
EMEA |
|
|
203.5 |
|
|
|
168.2 |
|
|
|
20.9 |
% |
|
|
6.1 |
% |
|
|
14.8 |
% |
Greater China |
|
|
199.1 |
|
|
|
162.3 |
|
|
|
22.6 |
% |
|
|
8.7 |
% |
|
|
13.9 |
% |
Other |
|
|
195.1 |
|
|
|
163.2 |
|
|
|
19.6 |
% |
|
|
1.0 |
% |
|
|
18.6 |
% |
Net revenue |
|
$ |
1,521.8 |
|
|
$ |
1,249.6 |
|
|
|
21.8 |
% |
|
|
2.5 |
% |
|
|
19.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The term “constant currency” means we have
translated local currency revenues for all reporting periods to
U.S. dollars using internally-derived currency exchange rates held
constant for each year. This additional non-GAAP financial
information is not meant to be considered in isolation from or as
substitute for financial information prepared in accordance with
GAAP.
Ortho Clinical Diagnostics (NASDAQ:OCDX)
Gráfica de Acción Histórica
De Dic 2024 a Ene 2025
Ortho Clinical Diagnostics (NASDAQ:OCDX)
Gráfica de Acción Histórica
De Ene 2024 a Ene 2025