CPSI Announces Fourth Quarter and Year-End 2021 Results
Highlights for Fourth Quarter 2021:
- Revenues of $74.0 million;
- GAAP net income of $5.4 million and non-GAAP net income of $10.1 million;
- GAAP earnings per diluted share of $0.37 and non-GAAP earnings per diluted share of $0.70;
- Adjusted EBITDA of $14.3 million;
- Bookings of $15.6 million;
- Cash provided by operations of $13.3 million; and
- Net debt of $87.9 million
MOBILE, Ala.–(BUSINESS WIRE)–$CPSI–CPSI (NASDAQ: CPSI), a community healthcare solutions company, today announced results for the fourth quarter and year ended December 31, 2021.
Total revenues for the quarter ended December 31, 2021, were $74.0 million, compared with total revenues of $66.8 million for the prior-year fourth quarter. GAAP net income for the quarter ended December 31, 2021, was $5.4 million, or $0.37 per diluted share, compared with $3.1 million, or $0.22 per diluted share, for the quarter ended December 31, 2020. Cash provided by operations for the fourth quarter of 2021 was $13.3 million, compared with $16.2 million for the prior-year quarter. Net debt at December 31, 2021, was $87.9 million.
Total revenues for the year ended December 31, 2021, were $280.6 million, compared with total revenues of $264.5 million for the prior year. GAAP net income for the year ended December 31, 2021, was $18.4 million, or $1.26 per diluted share, compared with $14.2 million, or $0.98 per diluted share, for the year ended December 31, 2020. Cash provided by operations for 2021 was $47.7 million, compared with $49.1 million for the prior year.
Commenting on the Company’s financial performance for the fourth quarter of 2021, Matt Chambless, chief financial officer of CPSI, stated, “The fourth quarter ended with solid metrics across the board. We continue to make meaningful progress on our strategic objectives, leveraging TruBridge’s operational excellence to propel recurring revenues to yet another record high, now making up 93% of our top-line. Looking back at 2021, we were able to successfully deliver top-line and bottom-line growth, with overall revenue growth of 6%, net income growing by more than 29% and Adjusted EBITDA growing by more than 21%.”
“Looking forward, the Company expects to achieve three-year annual organic recurring revenue growth of 5% to 8%, with the continued growth of TruBridge among both existing and new customers serving as our primary catalyst for recurring revenue growth. For 2022, we expect total revenues of $288 to $298 million. GAAP net income margin is expected to be 6.75% to 7.75%, and Adjusted EBITDA margin is expected to be 18.25% to 19.25%.
Boyd Douglas, president and chief executive officer of CPSI, stated, “2021 marked the completion of the first year on our journey of transformation to drive long-term sustainability and growth, creating a solid foundation for us to build upon over the next few years. The performance from TruBridge continued to lead the way for us in the fourth quarter as we have made great strides this year in driving core growth, delivering digital innovation and margin optimization. The energy and commitment across CPSI to deliver on our target of achieving $80 million in Adjusted EBITDA in 2024 continues to build.”
CPSI will hold a live webcast to discuss fourth quarter and full-year 2021 results today, Tuesday, February 15, 2022, at 4:30 p.m. Eastern time. A 30-day online replay will be available approximately one hour following the conclusion of the live webcast. To listen to the live webcast or access the replay, visit the Company’s website, www.cpsi.com.
About CPSI
CPSI is a leading provider of healthcare solutions and services for community hospitals, their clinics and post-acute care facilities. Founded in 1979, CPSI is the parent of five companies – Evident, LLC, American HealthTech, Inc., TruBridge, LLC, iNetXperts, Corp. d/b/a Get Real Health and TruCode LLC. Our combined companies are focused on helping improve the health of the communities we serve, connecting communities for a better patient care experience, and improving the financial operations of our customers. Evident provides comprehensive EHR solutions for community hospitals and their affiliated clinics. American HealthTech is one of the nation’s largest providers of EHR solutions and services for post-acute care facilities. TruBridge focuses on providing business, consulting and managed IT services, along with its complete RCM solution, for all care settings. Get Real Health focuses on solutions aimed at improving patient engagement for individuals and healthcare providers. TruCode provides medical coding software that enables complete and accurate code assignment for optimal reimbursement. For more information, visit www.cpsi.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified generally by the use of forward-looking terminology and words such as “expects,” “anticipates,” “estimates,” “believes,” “predicts,” “intends,” “plans,” “potential,” “may,” “continue,” “should,” “will” and words of comparable meaning. Without limiting the generality of the preceding statement, all statements in this press release relating to the Company’s future financial and operational results are forward-looking statements. We caution investors that any such forward‑looking statements are only predictions and are not guarantees of future performance. Certain risks, uncertainties and other factors may cause actual results to differ materially from those projected in the forward‑looking statements. Such factors may include: the impact of the ongoing COVID-19 pandemic and related economic disruptions which have materially affected CPSI’s revenue and could materially affect CPSI’s gross margin and income, as well as CPSI’s financial position and/or liquidity; federal, state and local government actions to address and contain the impact of COVID-19 and their impact on us and our hospital clients; operational disruptions and heightened cybersecurity risks due to a significant percentage of our workforce working remotely; significant legislative and regulatory uncertainty in the healthcare industry; exposure to liability for failure to comply with regulatory requirements; saturation of our target market and hospital consolidations; unfavorable economic or market conditions that may cause a decline in spending for information technology and services; general economic conditions, including changes in the financial and credit markets that may affect the availability and cost of credit to us or our customers; potential inability to secure additional financing on favorable terms to meet our future capital needs; our substantial indebtedness, and our ability to incur additional indebtedness in the future; competition with companies that have greater financial, technical and marketing resources than we have; potential future acquisitions that may be expensive, time consuming, and subject to other inherent risks; potential failure to develop new products or enhance current products that keep pace with market demands; failure to develop new technology and products in response to market demands; failure of our products to function properly resulting in claims for medical and other losses; breaches of security and viruses in our systems resulting in customer claims against us and harm to our reputation; failure to maintain customer satisfaction through new product releases free of undetected errors or problems; failure to convince customers to migrate to current or future releases of our products; failure to maintain our margins and service rates; increase in the percentage of total revenues represented by service revenues, which have lower gross margins; exposure to liability in the event we provide inaccurate claims data to payors; exposure to liability claims arising out of the licensing of our software and provision of services; dependence on licenses of rights, products and services from third parties; misappropriation of our intellectual property rights and potential intellectual property claims and litigation against us; interruptions in our power supply and/or telecommunications capabilities, including those caused by natural disaster; our ability to attract and retain qualified client service and support personnel; disruption from periodic restructuring of our sales force; potential inability to properly manage growth in new markets we may enter; exposure to numerous and often conflicting laws, regulations, policies, standards or other requirements through our international business activities; potential litigation against us; pressures on cash flow to service our outstanding debt; restrictive terms of our credit agreement on our current and future operations; changes in and interpretations of financial accounting matters that govern the measurement of our performance; significant charges to earnings if our goodwill or intangible assets become impaired; fluctuations in quarterly financial performance due to, among other factors, timing of customer installations; volatility in our stock price; failure to maintain effective internal control over financial reporting; lack of employment or non-competition agreement with most of our key personnel; inherent limitations in our internal control over financial reporting; vulnerability to significant damage from natural disasters; market risks related to interest rate changes; and other risk factors described from time to time in our public releases and reports filed with the Securities and Exchange Commission, including, but not limited to, our most recent Annual Report on Form 10-K. Relative to our dividend policy, the payment of cash dividends is subject to the discretion of our Board of Directors and will be determined in light of then-current conditions, including our earnings, our leverage, our operations, our financial conditions, our capital requirements and other factors deemed relevant by our Board of Directors. In the future, our Board of Directors may change our dividend policy, including the frequency or amount of any dividend, in light of then-existing conditions. We also caution investors that the forward-looking information described herein represents our outlook only as of this date, and we undertake no obligation to update or revise any forward-looking statements to reflect events or developments after the date of this press release.
| Computer Programs and Systems, Inc. | |||||||||||||||
| Condensed Consolidated Statements of Income | |||||||||||||||
| (In ‘000s, except per share data) | |||||||||||||||
| (Unaudited) | |||||||||||||||
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
| Sales revenues: | |||||||||||||||
| System sales and support |
$ |
35,217 |
|
$ |
36,657 |
|
$ |
143,109 |
|
$ |
152,954 |
|
|||
| TruBridge |
|
38,784 |
|
|
30,192 |
|
|
137,521 |
|
|
111,534 |
|
|||
| Total sales revenues |
|
74,001 |
|
|
66,849 |
|
|
280,630 |
|
|
264,488 |
|
|||
| Costs of sales: | |||||||||||||||
| System sales and support |
|
18,415 |
|
|
17,460 |
|
|
70,664 |
|
|
69,361 |
|
|||
| TruBridge |
|
18,734 |
|
|
14,781 |
|
|
69,083 |
|
|
58,881 |
|
|||
| Total costs of sales |
|
37,149 |
|
|
32,241 |
|
|
139,747 |
|
|
128,242 |
|
|||
| Gross profit |
|
36,852 |
|
|
34,608 |
|
|
140,883 |
|
|
136,246 |
|
|||
| Operating expenses: | |||||||||||||||
| Product development |
|
7,791 |
|
|
8,265 |
|
|
30,389 |
|
|
33,457 |
|
|||
| Sales and marketing |
|
6,164 |
|
|
5,310 |
|
|
21,978 |
|
|
22,835 |
|
|||
| General and administrative |
|
11,700 |
|
|
12,237 |
|
|
50,022 |
|
|
47,479 |
|
|||
| Amortization of acquisition-related intangibles |
|
3,672 |
|
|
2,822 |
|
|
13,786 |
|
|
11,421 |
|
|||
| Total operating expenses |
|
29,327 |
|
|
28,634 |
|
|
116,175 |
|
|
115,192 |
|
|||
| Operating income |
|
7,525 |
|
|
5,974 |
|
|
24,708 |
|
|
21,054 |
|
|||
| Other income (expense): | |||||||||||||||
| Other income |
|
368 |
|
|
252 |
|
|
1,528 |
|
|
1,494 |
|
|||
| Loss on extinguishment of debt |
|
– |
|
|
– |
|
|
– |
|
|
(202 |
) |
|||
| Interest expense |
|
(911 |
) |
|
(730 |
) |
|
(3,160 |
) |
|
(3,562 |
) |
|||
| Total other income (expense) |
|
(543 |
) |
|
(478 |
) |
|
(1,632 |
) |
|
(2,270 |
) |
|||
| Income before taxes |
|
6,982 |
|
|
5,496 |
|
|
23,076 |
|
|
18,784 |
|
|||
| Provision for income taxes |
|
1,581 |
|
|
2,373 |
|
|
4,646 |
|
|
4,538 |
|
|||
| Net income |
$ |
5,401 |
|
$ |
3,123 |
|
$ |
18,430 |
|
$ |
14,246 |
|
|||
| Net income per common share—basic |
$ |
0.37 |
|
$ |
0.22 |
|
$ |
1.26 |
|
$ |
0.98 |
|
|||
| Net income per common share—diluted |
$ |
0.37 |
|
$ |
0.22 |
|
$ |
1.26 |
|
$ |
0.98 |
|
|||
| Weighted average shares outstanding used in per common share computations: | |||||||||||||||
| Basic |
|
14,332 |
|
|
14,086 |
|
|
14,290 |
|
|
14,038 |
|
|||
| Diluted |
|
14,362 |
|
|
14,086 |
|
|
14,318 |
|
|
14,038 |
|
|||
| Computer Programs and Systems, Inc. | |||||||||
| Condensed Consolidated Balance Sheets | |||||||||
| (In ‘000s, except per share data) | |||||||||
| December 31, 2021 (unaudited) |
Dec. 31, 2020 | ||||||||
| Assets | |||||||||
| Current assets | |||||||||
| Cash and cash equivalents |
$ |
11,431 |
|
$ |
12,671 |
|
|||
| Accounts receivable, net of allowance for doubtful accounts of $1,826 and $1,701, respectively |
|
34,431 |
|
|
32,414 |
|
|||
| Financing receivables, current portion, net |
|
6,488 |
|
|
10,821 |
|
|||
| Inventories |
|
855 |
|
|
1,084 |
|
|||
| Prepaid income taxes |
|
4,599 |
|
|
1,789 |
|
|||
| Prepaid expenses and other |
|
11,194 |
|
|
8,365 |
|
|||
| Total current assets |
|
68,998 |
|
|
67,144 |
|
|||
| Property & equipment, net |
|
11,590 |
|
|
13,139 |
|
|||
| Software development costs, net |
|
11,644 |
|
|
3,210 |
|
|||
| Operating lease assets |
|
7,097 |
|
|
6,610 |
|
|||
| Financing receivables, net of current portion |
|
7,231 |
|
|
11,477 |
|
|||
| Other assets, net of current portion |
|
3,874 |
|
|
2,787 |
|
|||
| Intangible assets, net |
|
95,203 |
|
|
71,689 |
|
|||
| Goodwill |
|
177,713 |
|
|
150,216 |
|
|||
| Total assets |
$ |
383,350 |
|
$ |
326,272 |
|
|||
| Liabilities & Stockholders’ Equity | |||||||||
| Current liabilities | |||||||||
| Accounts payable |
$ |
8,079 |
|
$ |
7,716 |
|
|||
| Current portion of long-term debt |
|
4,394 |
|
|
3,457 |
|
|||
| Deferred revenue |
|
11,529 |
|
|
8,130 |
|
|||
| Accrued vacation |
|
5,262 |
|
|
5,353 |
|
|||
| Other accrued liabilities |
|
17,163 |
|
|
12,786 |
|
|||
| Total current liabilities |
|
46,427 |
|
|
37,442 |
|
|||
| Long-term debt, less current portion |
|
94,966 |
|
|
73,360 |
|
|||
| Operating lease liabilities, net of current portion |
|
5,505 |
|
|
5,092 |
|
|||
| Deferred tax liabilities |
|
13,880 |
|
|
10,378 |
|
|||
| Total liabilities |
|
160,778 |
|
|
126,272 |
|
|||
| Stockholders’ Equity | |||||||||
| Common stock, $0.001 par value; 30,000 shares authorized; 14,734 and 14,511 shares issued |
|
15 |
|
|
15 |
|
|||
| Treasury stock, 89 and 47 shares |
|
(2,576 |
) |
|
(1,261 |
) |
|||
| Additional paid-in capital |
|
187,079 |
|
|
181,622 |
|
|||
| Retained earnings |
|
38,054 |
|
|
19,624 |
|
|||
| Total stockholders’ equity |
|
222,572 |
|
|
200,000 |
|
|||
| Total liabilities and stockholders’ equity |
$ |
383,350 |
|
$ |
326,272 |
|
|||
| Computer Programs and Systems, Inc. | ||||||||||||
| Condensed Consolidated Statements of Cash Flows | ||||||||||||
| (In ‘000s) | ||||||||||||
| (Unaudited) | ||||||||||||
|
Twelve Months Ended December 31, |
||||||||||||
|
|
2021 |
|
|
2020 |
|
|||||||
| Operating activities: | ||||||||||||
| Net income |
$ |
18,430 |
|
$ |
14,246 |
|
||||||
| Adjustments to net income: | ||||||||||||
| Provision for bad debt |
|
2,592 |
|
|
4,370 |
|
||||||
| Deferred taxes |
|
3,502 |
|
|
2,755 |
|
||||||
| Stock-based compensation |
|
5,457 |
|
|
7,005 |
|
||||||
| Depreciation |
|
2,156 |
|
|
1,790 |
|
||||||
| Amortization of acquisition-related intangibles |
|
13,786 |
|
|
11,421 |
|
||||||
| Amortization of software development costs |
|
931 |
|
|
118 |
|
||||||
| Amortization of deferred finance costs |
|
293 |
|
|
317 |
|
||||||
| Loss on extinguishment of debt |
|
– |
|
|
202 |
|
||||||
| Loss on disposal of property and equipment |
|
313 |
|
|
– |
|
||||||
| Changes in operating assets and liabilities: | ||||||||||||
| Accounts receivable |
|
(3,204 |
) |
|
3,667 |
|
||||||
| Financing receivables |
|
8,098 |
|
|
6,369 |
|
||||||
| Inventories |
|
229 |
|
|
342 |
|
||||||
| Prepaid expenses and other |
|
(3,914 |
) |
|
(3,519 |
) |
||||||
| Accounts payable |
|
(615 |
) |
|
(1,088 |
) |
||||||
| Deferred revenue |
|
2,099 |
|
|
(498 |
) |
||||||
| Other liabilities |
|
401 |
|
|
2,097 |
|
||||||
| Prepaid income taxes |
|
(2,810 |
) |
|
(452 |
) |
||||||
| Net cash provided by operating activities |
|
47,744 |
|
|
49,142 |
|
||||||
| Investing activities: | ||||||||||||
| Purchase of business, net of cash received |
|
(59,634 |
) |
|
– |
|
||||||
| Investment in software development |
|
(9,365 |
) |
|
(3,328 |
) |
||||||
| Purchases of property and equipment |
|
(920 |
) |
|
(3,336 |
) |
||||||
| Net cash used in investing activities |
|
(69,919 |
) |
|
(6,664 |
) |
||||||
| Financing activities: | ||||||||||||
| Dividends paid |
|
– |
|
|
(4,337 |
) |
||||||
| Treasury stock purchases |
|
(1,315 |
) |
|
(1,261 |
) |
||||||
| Payments of long-term debt principal |
|
(3,750 |
) |
|
(4,069 |
) |
||||||
| Proceeds from long-term debt |
|
– |
|
|
64 |
|
||||||
| Proceeds from revolving line of credit |
|
61,000 |
|
|
– |
|
||||||
| Payments of revolving line of credit |
|
(35,000 |
) |
|
(27,561 |
) |
||||||
| Net cash provided by (used in) financing activities |
|
20,935 |
|
|
(37,164 |
) |
||||||
| Net increase (decrease) in cash and cash equivalents |
|
(1,240 |
) |
|
5,314 |
|
||||||
| Cash and cash equivalents, beginning of period |
|
12,671 |
|
|
7,357 |
|
||||||
| Cash and cash equivalents, end of period |
$ |
11,431 |
|
$ |
12,671 |
|
||||||
| Computer Programs and Systems, Inc. | ||||||||||
| Consolidated Bookings | ||||||||||
| (In ‘000s) | ||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||
| In ‘000s | 12/31/2021 | 12/31/2020 | 12/31/2021 | 12/31/2020 | ||||||
| System sales and support(1) |
$ |
8,232 |
$ |
11,144 |
$ |
40,873 |
$ |
48,790 |
||
| TruBridge(2) |
|
7,331 |
|
10,062 |
|
29,340 |
|
33,238 |
||
| Total |
$ |
15,563 |
$ |
21,206 |
$ |
70,213 |
$ |
82,028 |
||
|
(1) |
Generally calculated as the total contract price (for system sales) and annualized contract value (for support). |
|||||
|
(2) |
Generally calculated as the total contract price (for non-recurring, project-related amounts) and annualized contract value (for recurring amounts). |
|||||
| Computer Programs and Systems, Inc. | ||||||||||
| Bookings Composition | ||||||||||
| (In ‘000s, except per share data) | ||||||||||
| (Unaudited) | ||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||
| 12/31/2021 | 12/31/2020 | 12/31/2021 | 12/31/2020 | |||||||
| System sales and support | ||||||||||
| Non-subscription sales(1) |
$ |
2,436 |
$ |
6,498 |
$ |
12,581 |
$ |
27,500 |
||
| Subscription revenue(2) |
|
4,439 |
|
3,243 |
|
23,468 |
|
16,899 |
||
| Other |
|
1,357 |
|
1,403 |
|
4,824 |
|
4,391 |
||
| TruBridge | ||||||||||
| Net new(3) |
|
681 |
|
3,700 |
|
6,959 |
|
10,511 |
||
| Cross-sell(3) |
|
4,079 |
|
4,970 |
|
12,477 |
|
20,285 |
||
| Get Real Health |
|
2,247 |
|
1,392 |
|
9,007 |
|
2,442 |
||
| TruCode |
|
324 |
|
– |
|
897 |
|
– |
||
| Total |
$ |
15,563 |
$ |
21,206 |
$ |
70,213 |
$ |
82,028 |
||
|
(1) |
Represents nonrecurring revenues that generally exhibit a timeframe for bookings-to-revenue conversion of five to six months following contract execution. |
||||||
|
(2) |
Represents recurring revenues to be recognized on a monthly basis over a weighted-average contract period of five years, with a start date in the next 12 months and an average timeframe for commencement of bookings-to-revenue conversion of five to six months following contract execution. |
||||||
|
(3) |
“Net new” represents bookings from outside the Company’s core EHR client base, and “Cross-sell” represents bookings from existing EHR customers. In each case, generally comprised of recurring revenues to be recognized ratably over a one-year period and an average timeframe for commencement of bookings-to-revenue conversion of four to six months following contract execution. |
||||||
| Computer Programs and Systems, Inc. | ||||||
| Acute Care EHR Net New License Mix | ||||||
| Three Months Ended | Twelve Months Ended | |||||
| 12/31/2021 | 12/31/2020 | 12/31/2021 | 12/31/2020 | |||
| SaaS(1) |
2 |
3 |
10 |
17 |
||
| Perpetual license(2) |
– |
– |
6 |
8 |
||
| Total |
2 |
3 |
16 |
25 |
||
|
(1) |
Exhibit revenue attribution that is recurring in nature. |
|||||
|
(2) |
Exhibit revenue attribution that is nonrecurring in nature. |
|||||
| Computer Programs and Systems, Inc. | |||||||||||||
| System Sales and Support Revenue Composition | |||||||||||||
| (In ‘000s) | |||||||||||||
| (Unaudited) | |||||||||||||
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
|||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|||
| Recurring revenues – system sales and support | |||||||||||||
| Acute Care EHR |
$ |
27,648 |
$ |
27,010 |
$ |
108,440 |
$ |
105,597 |
|||||
| Post-acute Care EHR |
|
4,070 |
|
4,116 |
|
16,472 |
|
16,272 |
|||||
| Total recurring revenues – system sales and support |
|
31,718 |
|
31,126 |
|
124,912 |
|
121,869 |
|||||
| Nonrecurring revenues – system sales and support | |||||||||||||
| Acute Care EHR |
|
3,154 |
|
4,960 |
|
16,939 |
|
29,173 |
|||||
| Post-acute Care EHR |
|
345 |
|
571 |
|
1,258 |
|
1,912 |
|||||
| Total nonrecurring revenues – system sales and support |
|
3,499 |
|
5,531 |
|
18,197 |
|
31,085 |
|||||
| Total system sales and support revenues |
$ |
35,217 |
$ |
36,657 |
$ |
143,109 |
$ |
152,954 |
|||||
|
Computer Programs and Systems, Inc. |
|||||||||||||
| Reconciliation of Non-GAAP Financial Measures | |||||||||||||
| (In ‘000s) | |||||||||||||
| (Unaudited) | |||||||||||||
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
|||||||||||
| Adjusted EBITDA: |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
||
| Net income, as reported |
$ |
5,401 |
$ |
3,123 |
$ |
18,430 |
$ |
14,246 |
|||||
| Deferred revenue and other acquisition-related adjustments |
|
201 |
|
– |
|
747 |
|
– |
|||||
| Depreciation expense |
|
515 |
|
456 |
|
2,156 |
|
1,790 |
|||||
| Amortization of software development costs |
|
404 |
|
39 |
|
931 |
|
118 |
|||||
| Amortization of acquisition-related intangible assets |
|
3,672 |
|
2,822 |
|
13,786 |
|
11,421 |
|||||
| Stock-based compensation |
|
1,279 |
|
1,831 |
|
5,457 |
|
7,005 |
|||||
| Severance and other nonrecurring charges |
|
728 |
|
1,183 |
|
4,892 |
|
1,998 |
|||||
| Interest expense and other, net |
|
543 |
|
478 |
|
1,632 |
|
2,270 |
|||||
| Provision for income taxes |
|
1,581 |
|
2,373 |
|
4,646 |
|
4,538 |
|||||
| Adjusted EBITDA |
$ |
14,324 |
$ |
12,305 |
$ |
52,677 |
$ |
43,386 |
|||||
|
Computer Programs and Systems, Inc. |
|||||||||||||||||
|
Reconciliation of Non-GAAP Financial Measures |
|||||||||||||||||
|
(In ‘000s, except per share data) |
|||||||||||||||||
|
(Unaudited) |
|||||||||||||||||
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||||
| Non-GAAP Net Income and Non-GAAP EPS: |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|||||
| Net income, as reported |
$ |
5,401 |
|
$ |
3,123 |
|
$ |
18,430 |
|
$ |
14,246 |
|
|||||
| Pre-tax adjustments for Non-GAAP EPS: | |||||||||||||||||
| Deferred revenue and other acquisition-related adjustments |
|
201 |
|
|
– |
|
|
747 |
|
|
– |
|
|||||
| Amortization of acquisition-related intangible assets |
|
3,672 |
|
|
2,822 |
|
|
13,786 |
|
|
11,421 |
|
|||||
| Stock-based compensation |
|
1,279 |
|
|
1,831 |
|
|
5,457 |
|
|
7,005 |
|
|||||
| Severance and other nonrecurring charges |
|
728 |
|
|
1,183 |
|
|
4,892 |
|
|
1,998 |
|
|||||
| Non-operating loss from lease termination (non-cash) |
|
– |
|
|
– |
|
|
313 |
|
|
– |
|
|||||
| Non-cash interest expense |
|
73 |
|
|
75 |
|
|
293 |
|
|
317 |
|
|||||
| Loss on extinguishment of debt |
|
– |
|
|
– |
|
|
– |
|
|
202 |
|
|||||
| After-tax adjustments for Non-GAAP EPS: | |||||||||||||||||
| Tax-effect of pre-tax adjustments, at 21% |
|
(1,250 |
) |
|
(1,241 |
) |
|
(5,352 |
) |
|
(4,398 |
) |
|||||
| Tax shortfall (windfall) from stock-based compensation |
|
– |
|
|
(2 |
) |
|
(84 |
) |
|
297 |
|
|||||
| Non-GAAP net income |
$ |
10,104 |
|
$ |
7,791 |
|
$ |
38,482 |
|
$ |
31,088 |
|
|||||
| Weighted average shares outstanding, diluted |
|
14,362 |
|
|
14,086 |
|
|
14,318 |
|
|
14,038 |
|
|||||
| Non-GAAP EPS |
$ |
0.70 |
|
$ |
0.55 |
|
$ |
2.69 |
|
$ |
2.21 |
|
|||||
Explanation of Non-GAAP Financial Measures
We report our financial results in accordance with accounting principles generally accepted in the United States of America, or “GAAP.” However, management believes that, in order to properly understand our short-term and long-term financial and operational trends, investors may wish to consider the impact of certain non-cash or non-recurring items, when used as a supplement to financial performance measures that are prepared in accordance with GAAP. These items result from facts and circumstances that vary in frequency and impact on continuing operations. Management uses these non-GAAP financial measures in order to evaluate the operating performance of the Company and compare it against past periods, make operating decisions, and serve as a basis for strategic planning. These non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in our ongoing business by eliminating certain non-cash expenses and other items that management believes might otherwise make comparisons of our ongoing business with prior periods more difficult, obscure trends in ongoing operations, or reduce management’s ability to make useful forecasts. In addition, management understands that some investors and financial analysts find these non-GAAP financial measures helpful in analyzing our financial and operational performance and comparing this performance to our peers and competitors.
As such, to supplement the GAAP information provided, we present in this press release and during the live webcast discussing our financial results the following non‑GAAP financial measures: Adjusted EBITDA, Non-GAAP net income, and Non-GAAP earnings per share (“EPS”).
We calculate each of these non-GAAP financial measures as follows:
- Adjusted EBITDA – Adjusted EBITDA consists of GAAP net income as reported and adjusts for (i) deferred revenue purchase accounting adjustments arising from purchase allocation adjustments related to business acquisitions; (ii) depreciation expense; (iii) amortization of software development costs; (iv) amortization of acquisition-related intangible assets; (v) stock-based compensation; (vi) severance and other non‑recurring charges; (vii) interest expense and other, net; and (viii) the provision for income taxes.
- Non-GAAP net income – Non-GAAP net income consists of GAAP net income as reported and adjusts for (i) deferred revenue purchase accounting adjustments arising from purchase allocation adjustments related to business acquisitions; (ii) amortization of acquisition-related intangible assets; (iii) stock-based compensation; (iv) severance and other non-recurring charges; (v) non-operating loss from lease termination (non-cash); (vi) non-cash interest expense; (vii) loss on extinguishment of debt; and (viii) the total tax effect of items (i) through (vii).
Contacts
Tracey Schroeder
Chief Marketing Officer
Tracey.schroeder@cpsi.com
(251) 639-8100
