Allscripts announces fourth quarter 2019 results and outlook for 2020
- Fourth quarter 2019 bookings of $312 million, up 6% year-over-year
- Extended Allscripts Managed Services Agreement with Northwell Health through 2026
- Contract revenue backlog up $500 million to $4.4 billion as of the end of the fourth quarter
CHICAGO–(BUSINESS WIRE)–#healthIT–Allscripts Healthcare Solutions, Inc. (Nasdaq: MDRX) (Allscripts) announced its financial results for the three and twelve months ended December 31, 2019.
Bookings(1) were $312 million in the fourth quarter of 2019. This result compares with $295 million in the fourth quarter of 2018. Contract revenue backlog totaled $4.4 billion as of December 31, 2019.
Fourth quarter 2019 GAAP revenue was $451 million compared with $442 million in the fourth quarter of 2018. Fourth quarter 2019 non-GAAP revenue totaled $452 million compared with $441 million in the fourth quarter of 2018.
On a GAAP basis in the fourth quarter of 2019 and 2018, total operating expenses were $215 million. Non-GAAP operating expenses totaled $148 million compared with $154 million in the fourth quarter of 2018.
GAAP net loss in the fourth quarter of 2019 totaled $19 million compared with net income of $375 million in the fourth quarter of 2018. Non-GAAP net income in the fourth quarter of 2019 totaled $28 million compared with $33 million in the fourth quarter of 2018.
GAAP loss per share in the fourth quarter of 2019 was $0.12 compared with earnings per share of $2.14 in the fourth quarter of 2018. Non-GAAP diluted earnings per share in the fourth quarter of 2019 were $0.17 compared with $0.18 in the fourth quarter of 2018.
Adjusted EBITDA in the fourth quarter of 2019 and 2018 totaled $74 million.
“Our fourth quarter results show continued strength in new bookings which positions us well for growth across our platforms,” commented Paul M. Black, Chief Executive Officer of Allscripts. “We announced a number of key client extensions, including managed services at Northwell Health, that demonstrate our strong positioning in the marketplace. Looking ahead, we believe we have positioned Allscripts to benefit from the investments we have made to expand the company’s portfolio outside the EHR while maintaining a disciplined cost structure.”
Leadership Change
Allscripts also announced that Rick Poulton has been named President and Chief Financial Officer of the company, effective March 3, 2020. Mr. Poulton will be replacing Dennis Olis, who will be leaving the company. Mr. Poulton previously served as the company’s Chief Financial Officer from October 2012 through March 2016.
2020 Financial Outlook(2)
Allscripts currently expects to achieve:
- Full year 2020 bookings (1) between $900 million and $1,000 million
- Full year 2020 revenue between $1,750 million and $1,850 million
- Full year 2020 non-GAAP earnings per share between $0.70 and $0.75
- First quarter 2020 bookings(1) between $175 million and $200 million
- First quarter 2020 revenue between $420 million and $430 million
Conference Call
Allscripts will conduct a conference call today, Monday, March 2nd, 2020, at 4:30 PM Eastern Time to discuss its earnings release and other information. Participants may access the conference call via webcast at http://investor.allscripts.com. Participants also may access the conference call by dialing +1 (877) 269-7756 or +1 (201) 689-7817 (international) and requesting Conference ID # 13699139.
A replay of the call will be available approximately two hours after the conclusion of the call, for a period of four weeks, on the Allscripts Investor Relations website or by calling +1 (877) 660-6853 or +1 (201) 612-7415 – Conference ID # 13699139.
Supplemental and non-GAAP financial information is also available at http://investor.allscripts.com.
Footnotes
- Bookings have been determined on a continuing operations basis, excluding Netsmart, and reflect the value of executed contracts for software, hardware, client services, private cloud hosting services, outsourcing and other subscription-based services.
- In providing financial guidance, the company does not reconcile non-GAAP earnings per share and non-GAAP revenue guidance to the corresponding GAAP financial measures. Allscripts does not provide guidance for the various reconciling items since certain items that impact GAAP net income and GAAP revenue such as acquisition-related deferred revenue adjustments, acquisition-related amortization, asset impairment charges and transaction, legal and other costs, any of which may be significant, are either outside of its control and/or cannot be reasonably predicted. Please see the “Explanation of Non-GAAP Financial Measures” at the end of this press release for detailed information on calculating non-GAAP measures. For a reconciliation of other non-GAAP items, see the non-GAAP financial reconciliation tables in this release (Tables 4, 5, 6 and 7).
NOTE: All percentage changes described within this press release are calculated from full dollar amounts as illustrated in the accompanying financial statements and Allscripts Supplemental Financial Data Workbook, posted on the Investor Relations website. Rounding differences may occur when individually calculating percentages or totals from rounded amounts included within the press release body compared to full dollar amounts in the tables.
About Allscripts
Allscripts (Nasdaq: MDRX) is a leader in healthcare information technology solutions that advance clinical, financial and operational results. Our innovative solutions connect people, places and data across an Open, Connected Community of Health™. Connectivity empowers caregivers to make better decisions and deliver better care for healthier populations. To learn more, visit www.allscripts.com, Twitter, YouTube and It Takes A Community: The Allscripts Blog.
© 2020 Allscripts Healthcare, LLC and/or its affiliates. All Rights Reserved.
Allscripts, the Allscripts logo, and other Allscripts marks are trademarks of Allscripts Healthcare, LLC and/or its affiliates. All other products are trademarks of their respective holders, all rights reserved. Reference to these products is not intended to imply affiliation with or sponsorship of Allscripts Healthcare, LLC and/or its affiliates.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including the statements under “2020 Financial Outlook” and statements related to expected benefits of strategic partnerships and investments. These forward-looking statements are based on the current beliefs and expectations of Allscripts management, only speak as of the date that they are made and are subject to significant risks and uncertainties. Such statements can be identified by the use of words such as “future,” “anticipates,” “believes,” “estimates,” “expects,” “intends,” “plans,” “predicts,” “will,” “would,” “could,” “can,” “may,” and similar terms. Actual results could differ significantly from those set forth in the forward-looking statements and reported results should not be considered an indication of future performance. Certain factors that could cause Allscripts actual results to differ materially from those described in the forward-looking statements include, but are not limited to: failure by Practice Fusion to comply with the terms of its settlement agreements with the U.S. Department of Justice (the “DOJ”); the costs and burdens of compliance by Practice Fusion with the terms of its settlement agreements with the DOJ; potential additional investigations and proceedings from governmental entities or third parties other than the DOJ related to the same or similar conduct underlying the DOJ’s investigations into Practice Fusion’s business practices; the expected financial results of businesses acquired by us, including the EIS business, the NantHealth provider/patient solutions business, Practice Fusion and HealthGrid; the successful integration of businesses recently acquired by us; the anticipated and unanticipated expenses and liabilities related to the EIS business, the NantHealth provider/patient solutions business, Practice Fusion and HealthGrid, including the civil investigation by the U.S. Attorney’s Office involving our EIS business; security breaches resulting in unauthorized access to our or our clients’ computer systems or data, including denial-of-services, ransomware or other Internet-based attacks; Allscripts failure to compete successfully; consolidation in Allscripts industry; current and future laws, regulations and industry initiatives; increased government involvement in Allscripts industry; the failure of markets in which Allscripts operates to develop as quickly as expected; Allscripts or its customers’ failure to see the benefits of government programs; changes in interoperability or other regulatory standards; the effects of the realignment of Allscripts sales, services and support organizations; market acceptance of Allscripts products and services; the unpredictability of the sales and implementation cycles for Allscripts products and services; Allscripts ability to manage future growth; Allscripts ability to introduce new products and services; Allscripts ability to establish and maintain strategic relationships; risks related to the acquisition of new businesses or technologies; the performance of Allscripts products; Allscripts ability to protect its intellectual property rights; the outcome of legal proceedings involving Allscripts; Allscripts ability to hire, retain and motivate key personnel; performance by Allscripts content and service providers; liability for use of content; price reductions; Allscripts ability to license and integrate third party technologies; Allscripts ability to maintain or expand its business with existing customers; risks related to international operations; changes in tax rates or laws; business disruptions; Allscripts ability to maintain proper and effective internal controls; and asset and long-term investment impairment charges. Additional information about these and other risks, uncertainties, and factors affecting Allscripts business is contained in Allscripts filings with the Securities and Exchange Commission, including under the caption “Risk Factors” in the most recent Allscripts Annual Report on Form 10-K and subsequent Form 10-Qs. Allscripts does not undertake to update forward-looking statements to reflect changed assumptions, the impact of circumstances or events that may arise after the date of the forward-looking statements, or other changes in its business, financial condition or operating results over time.
| Table 1 | ||||
| Allscripts Healthcare Solutions, Inc. | ||||
| Condensed Consolidated Balance Sheets | ||||
| (In millions) | ||||
| (Unaudited) | ||||
|
December 31, |
|
December 31, |
||
|
2019 |
|
2018 |
||
| ASSETS | ||||
| Current assets: | ||||
| Cash and cash equivalents |
$129.6 |
$174.2 |
||
| Restricted cash |
7.9 |
10.6 |
||
| Accounts receivable, net |
459.8 |
465.3 |
||
| Contract assets |
96.0 |
66.4 |
||
| Prepaid expenses and other current assets |
148.0 |
142.5 |
||
| Total current assets |
841.3 |
859.0 |
||
| Fixed assets, net |
88.3 |
121.9 |
||
| Software development costs, net |
243.9 |
209.7 |
||
| Intangible assets, net |
374.1 |
431.1 |
||
| Goodwill |
1,362.0 |
1,373.7 |
||
| Deferred taxes, net |
5.7 |
5.0 |
||
| Contract assets – long-term |
67.6 |
71.9 |
||
| Right-of-use assets – operating leases |
98.0 |
0.0 |
||
| Other assets |
124.8 |
109.2 |
||
| Total assets |
$3,205.7 |
$3,181.5 |
||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||
| Current liabilities: | ||||
| Accounts payable |
$104.0 |
$73.2 |
||
| Accrued expenses |
270.7 |
107.0 |
||
| Accrued compensation and benefits |
68.6 |
100.1 |
||
| Income tax payable |
0.0 |
29.6 |
||
| Deferred revenue |
379.8 |
466.8 |
||
| Current maturities of long-term debt |
364.5 |
20.1 |
||
| Current operating lease liabilities |
23.1 |
0.0 |
||
| Current liabilities attributable to discontinued operations |
0.0 |
0.9 |
||
| Total current liabilities |
1,210.7 |
797.7 |
||
| Long-term debt |
551.0 |
647.5 |
||
| Deferred revenue |
12.3 |
16.0 |
||
| Deferred taxes, net |
21.0 |
58.5 |
||
| Long-term operating lease liabilities |
95.2 |
0.0 |
||
| Other liabilities |
30.3 |
81.4 |
||
| Total liabilities |
1,920.5 |
1,601.1 |
||
| Total Allscripts Healthcare Solutions, Inc.’s stockholders’ equity |
1,285.2 |
1,551.1 |
||
| Non-controlling interest |
0.0 |
29.3 |
||
| Total stockholders’ equity |
1,285.2 |
1,580.4 |
||
| Total liabilities and stockholders’ equity |
$3,205.7 |
$3,181.5 |
||
| Table 2 | ||||||||
| Allscripts Healthcare Solutions, Inc. | ||||||||
| Condensed Consolidated Statements of Operations | ||||||||
| (In millions, except per share amounts) | ||||||||
| (Unaudited) | ||||||||
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||
| Revenue: | ||||||||
| Software delivery, support and maintenance |
$281.6 |
$289.1 |
$1,126.5 |
$1,128.3 |
||||
| Client services |
169.4 |
153.2 |
645.2 |
621.7 |
||||
| Total revenue |
451.0 |
442.3 |
1,771.7 |
1,750.0 |
||||
| Cost of revenue: | ||||||||
| Software delivery, support and maintenance |
89.1 |
91.2 |
359.0 |
357.0 |
||||
| Client services |
152.3 |
136.1 |
583.1 |
565.5 |
||||
| Amortization of software development and acquisition-related assets (a) |
29.5 |
26.9 |
116.0 |
102.9 |
||||
| Total cost of revenue |
270.9 |
254.2 |
1,058.1 |
1,025.4 |
||||
| Gross profit |
180.1 |
188.1 |
713.6 |
724.6 |
||||
| Selling, general and administrative expenses |
112.9 |
100.0 |
419.8 |
451.0 |
||||
| Research and development |
62.9 |
66.1 |
254.5 |
268.4 |
||||
| Asset impairment charges |
6.8 |
28.1 |
10.8 |
58.2 |
||||
| Goodwill impairment charge |
25.7 |
13.5 |
25.7 |
13.5 |
||||
| Amortization of intangible and acquisition-related assets |
6.8 |
7.0 |
27.2 |
26.6 |
||||
| Income (loss) from operations |
(35.0) |
(26.6) |
(24.4) |
(93.1) |
||||
| Interest expense and other, net (b) |
(7.0) |
(13.3) |
(182.1) |
(50.9) |
||||
| Gain (loss) on sale of business, net |
0.0 |
0.0 |
0.0 |
172.3 |
||||
| Recovery (impairment) on long-term investments |
(1.7) |
0.0 |
(0.7) |
(15.5) |
||||
| Equity in net income (loss) of unconsolidated investments |
0.2 |
(0.1) |
0.7 |
0.3 |
||||
| Income (loss) before income taxes |
(43.5) |
(40.0) |
(206.5) |
13.1 |
||||
| Income tax (provision) benefit |
24.5 |
5.4 |
23.9 |
(0.4) |
||||
| Income (loss) from continuing operations, net of tax |
(19.0) |
(34.6) |
(182.6) |
12.7 |
||||
| Income (loss) from discontinued operations |
0.0 |
(39.9) |
0.0 |
(72.8) |
||||
| Gain on sale of Netsmart |
0.0 |
500.4 |
0.0 |
500.4 |
||||
| Income tax effect on discontinued operations |
0.0 |
(40.0) |
0.0 |
(32.5) |
||||
| Income (loss) from discontinued operations, net of tax |
0.0 |
420.5 |
0.0 |
395.1 |
||||
| Net income (loss) |
(19.0) |
385.9 |
(182.6) |
407.8 |
||||
| Net (income) loss attributable to non-controlling interest |
0.0 |
1.0 |
0.4 |
4.5 |
||||
| Accretion of redemption preference on redeemable convertible non-controlling interest – discontinued operations |
0.0 |
(12.2) |
0.0 |
(48.6) |
||||
| Net Income (loss) attributable to Allscripts Healthcare Solutions, Inc. stockholders |
($19.0) |
$374.7 |
($182.2) |
$363.7 |
||||
| Income (loss) from continuing operations per share – basic |
($0.12) |
($0.19) |
($1.10) |
$0.10 |
||||
| Income (loss) from discontinued operations per share – basic |
$0.00 |
$2.36 |
$0.00 |
$1.97 |
||||
| Income (loss) earnings per share – basic |
($0.12) |
$2.17 |
($1.10) |
$2.07 |
||||
| Income (loss) from continuing operations per share – diluted |
($0.12) |
($0.19) |
($1.10) |
$0.10 |
||||
| Income (loss) from discontinued operations per share – diluted |
$0.00 |
$2.33 |
$0.00 |
$1.94 |
||||
| Income (loss) earnings per share – diluted |
($0.12) |
$2.14 |
($1.10) |
$2.04 |
||||
| Weighted average common shares outstanding: | ||||||||
| Basic |
162.4 |
173.4 |
166.3 |
176.0 |
||||
| Diluted |
162.4 |
175.4 |
166.3 |
178.5 |
||||
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||
| (a) Amortization of software development and acquisition-related assets includes: | ||||||||
| Amortization of capitalized software development costs |
$20.2 |
$17.4 |
$79.5 |
$64.4 |
||||
| Amortization of acquisition-related intangible assets |
9.3 |
9.5 |
36.5 |
38.5 |
||||
| Total amortization of software development and acquisition-related assets |
$29.5 |
$26.9 |
$116.0 |
$102.9 |
||||
| (b) Interest expense and other, net are comprised of the following for the periods presented: | ||||||||
| Non-cash charges to interest expense |
$3.7 |
$3.2 |
13.7 |
$12.7 |
||||
| Interest expense |
7.3 |
9.9 |
26.6 |
35.3 |
||||
| Amortization of discounts and debt issuance costs |
0.8 |
0.8 |
2.9 |
2.9 |
||||
| Other (income) loss, net |
(4.8) |
(0.6) |
138.9 |
0.0 |
||||
| Total interest expense and other, net |
$7.0 |
$13.3 |
$182.1 |
$50.9 |
||||
| Table 3 | ||||||||
| Allscripts Healthcare Solutions, Inc. | ||||||||
| Condensed Consolidated Statements of Cash Flows | ||||||||
| (In millions) | ||||||||
| (Unaudited) | ||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||
| Cash flows from operating activities: | ||||||||
| Net income (loss) |
($19.0) |
$385.9 |
($182.6) |
$407.8 |
||||
| Less: Income(loss) from discontinued operations |
0.0 |
420.5 |
0.0 |
395.1 |
||||
| Income (loss) from continuing operations |
($19.0) |
($34.6) |
($182.6) |
$12.7 |
||||
| Non-cash adjustments to net income (loss): | ||||||||
| Depreciation and amortization |
54.8 |
49.3 |
207.1 |
192.3 |
||||
| Operating right-to-use asset amortization |
5.8 |
0.0 |
22.5 |
0.0 |
||||
| Stock-based compensation expense |
9.4 |
8.8 |
39.0 |
34.6 |
||||
| Asset impairment charges |
6.8 |
28.1 |
10.8 |
58.2 |
||||
| Goodwill impairment |
25.7 |
13.5 |
25.7 |
13.5 |
||||
| Impairment (recovery) of long-term investments |
1.7 |
0.0 |
0.7 |
15.5 |
||||
| (Gain) loss on sale of businesses, net |
0.0 |
0.0 |
0.0 |
(172.3) |
||||
| Other, net |
(27.5) |
(9.8) |
(28.5) |
(5.2) |
||||
| Total non-cash adjustments to net income (loss) |
76.7 |
89.9 |
277.3 |
136.6 |
||||
| Cash impact of changes in operating assets and liabilities |
(45.3) |
(31.3) |
(18.4) |
(60.1) |
||||
| Net cash provided by (used in) operating activities – continuing operations |
12.4 |
24.0 |
76.3 |
89.2 |
||||
| Net cash provided by (used in) operating activities – discontinued operations |
0.0 |
(37.6) |
(30.0) |
(21.3) |
||||
| Net cash provide by (used in) operating activities |
12.4 |
(13.6) |
46.3 |
67.9 |
||||
| Cash flows from investing activities: | ||||||||
| Capital expenditures |
(3.1) |
(9.4) |
(16.6) |
(31.3) |
||||
| Capitalized software |
(27.7) |
(30.2) |
(113.9) |
(113.3) |
||||
| Purchases of equity securities in partner entities, business acquisitions, net of cash acquired and other investments |
0.0 |
(14.2) |
(30.6) |
(194.2) |
||||
| Cash received from sale of businesses, net |
0.0 |
566.6 |
0.0 |
807.8 |
||||
| Net cash provided by (used in) investing activities – continuing operations |
(30.8) |
512.8 |
(161.1) |
469.0 |
||||
| Net cash provided by (used in) investing activities – discontinued – operations |
0.0 |
(31.5) |
0.0 |
(221.0) |
||||
| Net cash provided by (used in) investing activities |
(30.8) |
481.3 |
(161.1) |
248.0 |
||||
| Cash flows from financing activities: | ||||||||
| Repurchase of common stock |
0.0 |
(37.0) |
(111.5) |
(138.9) |
||||
| Proceeds from sale or issuance of common stock |
0.0 |
0.0 |
0.0 |
1.3 |
||||
| Stock-based compensation-related payments, net |
(0.5) |
(0.7) |
(7.3) |
(9.5) |
||||
| Proceeds from the issuance of 0.875% Notes |
218.0 |
0.0 |
218.0 |
0.0 |
||||
| Payments for issuance costs on 0.875% Convertible Senior Notes |
(5.4) |
0.0 |
(5.4) |
0.0 |
||||
| Payments for capped call transactions on 0.875% Convertible Senior Notes |
(17.2) |
0.0 |
(17.2) |
0.0 |
||||
| Credit facilities and capital lease payments, net |
(174.9) |
(359.0) |
59.2 |
(283.5) |
||||
| Other payments |
(3.1) |
(1.6) |
(68.5) |
(11.8) |
||||
| Net cash provided by (used in) financing activities – continuing operations |
16.9 |
(398.3) |
67.3 |
(442.4) |
||||
| Net cash provided by (used in) financing activities – discontinued operations |
0.0 |
(4.1) |
0.0 |
149.4 |
||||
| Net cash provided by (used in) financing activities |
16.9 |
(402.4) |
67.3 |
(293.0) |
||||
| Effect of exchange rate changes on cash and cash equivalents |
0.3 |
(0.3) |
0.2 |
(0.6) |
||||
| Net increase (decrease) in cash and cash equivalents |
(1.2) |
65.0 |
(47.3) |
22.3 |
||||
| Cash and cash equivalents, beginning of period |
138.7 |
119.8 |
184.8 |
162.5 |
||||
| Cash and cash equivalents, end of period |
$137.5 |
$184.8 |
$137.5 |
$184.8 |
||||
| Table 4 | ||||||||||||
| Allscripts Healthcare Solutions, Inc. | ||||||||||||
| Condensed Non-GAAP Financial Information | ||||||||||||
| (In millions, except per share amounts) | ||||||||||||
| (Unaudited) | ||||||||||||
|
Three Months Ended December 31, 2019 |
|
Three Months Ended December 31, 2018 |
||||||||||
|
GAAP |
|
Non-GAAP |
|
Non-GAAP |
|
GAAP |
|
Non-GAAP |
|
Non-GAAP |
||
| Revenue |
$451.0 |
$0.5 |
$451.5 |
$442.3 |
($1.4) |
$440.9 |
||||||
| Gross profit |
180.1 |
11.8 |
191.9 |
188.1 |
11.7 |
199.8 |
||||||
| Total Operating Expenses |
215.1 |
(67.1) |
148.0 |
214.7 |
(60.4) |
154.3 |
||||||
| Income (loss) from operations |
(35.0) |
78.9 |
43.9 |
(26.6) |
72.1 |
45.5 |
||||||
| Income (loss) from continuing operations, net of tax, net of non-controlling interest |
($19.0) |
$47.0 |
$28.0 |
($33.6) |
$66.1 |
$32.5 |
||||||
| Income (loss) from continuing operations per share – diluted |
($0.12) |
$0.17 |
($0.19) |
$0.18 |
||||||||
| Effective Tax Rate |
56% |
24% |
14% |
10% |
||||||||
| Weighted average common shares outstanding – diluted |
162.4 |
164.9 |
175.4 |
175.4 |
||||||||
| Twelve Months Ended December 31, 2019 | Twelve Months Ended December 31, 2018 | |||||||||||
| GAAP | Non-GAAP Adjustments (1) |
Non-GAAP | GAAP | Non-GAAP Adjustments (1) |
Non-GAAP | |||||||
| Revenue |
$1,771.7 |
$2.0 |
$1,773.7 |
$1,750.0 |
$15.2 |
$1,765.2 |
||||||
| Gross profit |
713.6 |
53.2 |
766.8 |
724.6 |
83.2 |
807.8 |
||||||
| Total Operating Expenses |
738.0 |
(145.7) |
592.3 |
817.7 |
(199.7) |
618.0 |
||||||
| Income (loss) from operations |
(24.4) |
198.9 |
174.5 |
(93.1) |
282.9 |
189.8 |
||||||
| Income (loss) from continuing operations, net of tax, net of non-controlling interest |
($182.2) |
$294.2 |
$112.0 |
$17.2 |
$104.7 |
$121.9 |
||||||
| Income (loss) from continuing operations per share – diluted |
($1.10) |
$0.67 |
$0.10 |
$0.68 |
||||||||
| Effective Tax Rate |
12% |
24% |
3% |
23% |
||||||||
| Weighted average common shares outstanding – diluted |
166.3 |
168.1 |
178.5 |
178.5 |
||||||||
| (1) Please see table 6 for detail on Non-GAAP adjustments. | ||||||||||||
| Table 5 | ||||||||
| Allscripts Healthcare Solutions, Inc. | ||||||||
| Non-GAAP Financial Information – Adjusted EBITDA | ||||||||
| (In millions, except percentages) | ||||||||
| (Unaudited) | ||||||||
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||
| Net income (loss) from continuing operations, as reported |
($19.0) |
($34.6) |
($182.6) |
$12.7 |
||||
| Plus: | ||||||||
| Interest expense and other, net (a) |
7.3 |
9.3 |
25.3 |
35.3 |
||||
| Depreciation and amortization |
54.8 |
49.3 |
207.1 |
192.3 |
||||
| Equity in net (income) loss of unconsolidated investments |
(0.2) |
0.1 |
(0.7) |
(0.3) |
||||
| Tax provision/(benefit) |
(24.5) |
(5.4) |
(23.9) |
0.4 |
||||
| EBITDA |
$18.4 |
$18.7 |
$25.2 |
$240.4 |
||||
| Plus: | ||||||||
| Acquisition-related deferred revenue adjustments |
0.5 |
0.9 |
2.0 |
24.3 |
||||
| Stock-based compensation expense |
10.1 |
9.4 |
42.6 |
39.3 |
||||
| Transaction, legal and other costs |
10.6 |
3.4 |
188.1 |
82.3 |
||||
| Asset impairment charges |
6.8 |
28.1 |
10.8 |
58.2 |
||||
| Goodwill impairment charges |
25.7 |
13.5 |
25.7 |
13.5 |
||||
| (Recovery) impairment on long-term investments |
1.7 |
0.0 |
0.7 |
15.5 |
||||
| (Gain) loss on sale of business, net |
0.0 |
0.0 |
0.0 |
(172.3) |
||||
| Adjusted EBITDA |
$73.8 |
$74.0 |
$295.1 |
$301.2 |
||||
|
Adjusted EBITDA margin (b) |
16% |
17% |
17% |
17% |
||||
| (a) Interest expense and other, net has been adjusted from the amounts presented in the statements of operations in order to remove the amortization of the fair value of the cash conversion option embedded in the 1.25% and .875% Cash Convertible Notes and deferred debt issuance costs from interest expense since such amortization is also included in depreciation and amortization. | ||||||||
| (b) Adjusted EBITDA margin is calculated by dividing adjusted EBITDA by non-GAAP revenue. | ||||||||
| Table 6 | ||||||||
| Allscripts Healthcare Solutions, Inc. | ||||||||
| Non-GAAP Financial Information – Non-GAAP Adjustments | ||||||||
| (In millions, except percentages) | ||||||||
| (Unaudited) | ||||||||
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||
| Income (loss) from continuing operations, net of tax and net of non-controlling interest |
($19.0) |
($33.6) |
($182.2) |
$17.2 |
||||
| Acquisition-related deferred revenue adjustments |
0.5 |
0.9 |
2.0 |
24.3 |
||||
| Revenue |
0.5 |
(1.4) |
2.0 |
15.2 |
||||
| Gross Profit |
0.5 |
0.9 |
2.0 |
24.3 |
||||
| Income (loss) from operations |
0.5 |
0.9 |
2.0 |
24.3 |
||||
| Acquisition-related amortization |
16.1 |
16.5 |
63.7 |
65.1 |
||||
| Gross Profit |
9.3 |
9.5 |
36.5 |
38.5 |
||||
| Income (loss) from operations |
16.1 |
16.5 |
63.7 |
65.1 |
||||
| Stock-based compensation expense |
10.1 |
9.4 |
42.6 |
39.3 |
||||
| Gross Profit |
1.6 |
1.1 |
6.1 |
6.2 |
||||
| Income (loss) from operations |
10.1 |
9.4 |
42.6 |
39.3 |
||||
| Asset impairment charges |
6.8 |
28.1 |
10.8 |
58.2 |
||||
| Income (loss) from operations |
6.8 |
28.1 |
10.8 |
58.2 |
||||
| Goodwill impairment charges |
25.7 |
13.5 |
25.7 |
13.5 |
||||
| Income (loss) from operations |
25.7 |
13.5 |
25.7 |
13.5 |
||||
| Transaction, legal and other costs |
15.9 |
3.5 |
195.2 |
82.3 |
||||
| Gross Profit |
0.4 |
0.2 |
8.6 |
14.2 |
||||
| Income (loss) from operations |
19.7 |
3.7 |
54.1 |
82.5 |
||||
| Income (loss) from continuing operations before income taxes |
15.9 |
3.5 |
195.2 |
82.3 |
||||
| Non-cash charges to interest expense and other |
3.7 |
3.6 |
13.7 |
14.6 |
||||
| (Recovery) impairment on long-term investments |
1.7 |
0.0 |
0.7 |
15.5 |
||||
| (Gain) loss on sale of business, net |
0.0 |
0.0 |
0.0 |
(172.3) |
||||
| Equity in net (income) loss of unconsolidated investments |
(0.2) |
0.1 |
(0.7) |
(0.3) |
||||
| Tax rate alignment |
(33.3) |
(8.9) |
(59.2) |
(34.9) |
||||
| Net (income) loss attributable to non-controlling interest |
(0.0) |
(0.6) |
(0.3) |
(0.6) |
||||
| Non-GAAP income (loss) attributable to Allscripts Healthcare Solutions, Inc. |
$28.0 |
$32.5 |
$112.0 |
$121.9 |
||||
| Non-GAAP effective tax rate |
24% |
10% |
24% |
23% |
||||
| Weighted average shares outstanding – diluted |
164.9 |
175.4 |
168.1 |
178.5 |
||||
Contacts
Investors:
Stephen Shulstein
312-386-6735
stephen.shulstein@allscripts.com
Media:
Concetta Rasiarmos
312-447-2466
concetta.rasiarmos@allscripts.com
