Owens & Minor Reports Fourth Quarter & Full Year Financial Results and Announces Sale Process Underway for Products & Healthcare Services Segment
Total Debt Reduction of
2025 Guidance Midpoint Indicates Double-Digit Adjusted EBITDA & Adjusted EPS Growth, and Improving Cash Flow
Active Discussions Well Underway Regarding Potential Sale of Products & Healthcare Services (P&HS) Segment
Board of Directors Authorizes Share Repurchase Program of Up to
“We are pleased with the progress that we have made against the strategy as outlined at our Investor Day in
Pesicka added, “Our commitment to directing capital toward the higher growth and higher margin Patient Direct segment has been increasingly evident in recent years and is consistent with our strategy. As a logical next step, we have been actively engaged in robust discussions regarding the potential sale of our Products & Healthcare Services segment.”
Pesicka concluded, “In the meantime, we remain focused on delivering a strong 2025 and are confident in our ability to achieve double-digit adjusted EBITDA growth while improving cash flow.”
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Financial Summary (1) (2) |
|
|
|
|
|
|
|
FYE |
|
FYE |
|||||
($ in millions, except per share data) |
|
4Q24 |
|
4Q23 |
|
2024 |
|
2023 |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Revenue |
|
$ |
2,696 |
|
|
$ |
2,656 |
|
$ |
10,701 |
|
|
$ |
10,334 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Operating (loss) income, GAAP |
|
$ |
(262 |
) |
|
$ |
60 |
|
$ |
(208 |
) |
|
$ |
105 |
|
Adj. Operating Income, Non-GAAP |
|
$ |
95 |
|
|
$ |
111 |
|
$ |
313 |
|
|
$ |
305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net (loss) income, GAAP |
|
$ |
(296 |
) |
|
$ |
18 |
|
$ |
(363 |
) |
|
$ |
(41 |
) |
Adj. Net Income, Non-GAAP |
|
$ |
43 |
|
|
$ |
54 |
|
$ |
119 |
|
|
$ |
106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Adj. EBITDA, Non-GAAP |
|
$ |
138 |
|
|
$ |
170 |
|
$ |
523 |
|
|
$ |
526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net (loss) income per common share, GAAP |
|
$ |
(3.84 |
) |
|
$ |
0.23 |
|
$ |
(4.73 |
) |
|
$ |
(0.54 |
) |
Adj. Net Income per share, Non-GAAP |
|
$ |
0.55 |
|
|
$ |
0.69 |
|
$ |
1.53 |
|
|
$ |
1.36 |
|
(1) 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. |
|||||||||||||||
(2) Non-GAAP results in this table exclude a goodwill impairment charge of |
Share Repurchase Authorization
On
2025 Financial Outlook
The Company issued its outlook for 2025; summarized below:
-
Revenue for 2025 to be in a range of
$10.85 billion to$11.15 billion -
Adjusted EBITDA for 2025 to be in a range of
$560 million to$590 million -
Adjusted EPS for 2025 to be in a range of
$1.60 to$1.85
The Company’s outlook for 2025 excludes any impact of the previously announced Rotech acquisition, any potential transaction involving the Products & Healthcare Services segment, or share repurchase activity, and contains assumptions, including current expectations regarding the impact of general economic conditions.
Key assumptions supporting the Company’s 2025 financial guidance include:
- Gross margin of 20.75% to 21.25%
-
Interest expense of
$138 million to$142 million - Adjusted effective tax rate of 29.0% to 30.0%
- Diluted weighted average shares of ~80 million
-
Capital expenditures, gross, of
$250 million to$270 million - Stable commodity prices
-
FX rates as of
12/31/2024
Although the Company does provide guidance for adjusted EBITDA and adjusted EPS (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, exit and realignment charges and acquisition-related charges, which could have a significant and unpredictable impact on our GAAP results. As a result, no GAAP guidance or reconciliation of the Company’s adjusted EBITDA guidance or adjusted EPS guidance is provided. The outlook is based on certain assumptions that are subject to the risk factors discussed in the Company’s filings with the
Financial Advisor
Citi is serving as exclusive financial advisor to Owens & Minor in connection with the potential sale of the Products & Healthcare Services (P&HS) segment.
Investor Conference Call for Fourth Quarter and Full Year 2024 Financial Results
Owens & Minor will host a conference call for investors and analysts on
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 SEC’s Fair Disclosure Regulation. This release contains certain “forward-looking” statements made pursuant to the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, the statements in this release regarding our future prospects and performance, including our expectations with respect to our financial performance, our 2025 financial results, Owens & Minor’s ability to successfully complete the sale of the P&HS business in any specific transaction on favorable terms or at all, our ability to raise additional financing for our acquisition of Rotech on favorable terms or at all, the risk that the proposed acquisition of Rotech will not be consummated in a timely manner or at all, our cost-saving initiatives, future indebtedness and growth, industry trends, as well as statements related to our expectations regarding the performance of our business, including our ability to address macro and market conditions. Forward-looking statements involve known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from those projected or contemplated in the forward-looking statements. Investors should refer to Owens & Minor’s Annual Report on Form 10-K for the year ended
About Owens & Minor
* Registered Trademark or Trademark of
Exhibit 99.1 |
|||||||
|
|||||||
Consolidated Statements of Operations (unaudited) |
|||||||
(dollars in thousands, except per share data) |
|||||||
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|||||
|
|
2024 |
|
2023 |
|||
Net revenue |
|
$ |
2,696,073 |
|
|
$ |
2,656,150 |
Cost of goods sold |
|
|
2,116,307 |
|
|
|
2,086,227 |
Gross profit |
|
|
579,766 |
|
|
|
569,923 |
Distribution, selling and administrative expenses |
|
|
493,066 |
|
|
|
457,225 |
|
|
|
307,112 |
|
|
|
— |
Acquisition-related charges and intangible amortization |
|
|
25,148 |
|
|
|
26,427 |
Exit and realignment charges, net |
|
|
24,632 |
|
|
|
24,310 |
Other operating (income) expense, net |
|
|
(8,225 |
) |
|
|
1,940 |
Operating (loss) income |
|
|
(261,967 |
) |
|
|
60,021 |
Interest expense, net |
|
|
35,696 |
|
|
|
36,863 |
Loss on extinguishment of debt |
|
|
790 |
|
|
|
860 |
Other expense, net |
|
|
1,199 |
|
|
|
1,301 |
(Loss) income before income taxes |
|
|
(299,652 |
) |
|
|
20,997 |
Income tax (benefit) provision |
|
|
(3,535 |
) |
|
|
3,213 |
Net (loss) income |
|
$ |
(296,117 |
) |
|
$ |
17,784 |
|
|
|
|
|
|
|
|
Net (loss) income per common share: |
|
|
|
|
|
|
|
Basic |
|
$ |
(3.84 |
) |
|
$ |
0.23 |
Diluted |
|
$ |
(3.84 |
) |
|
$ |
0.23 |
|
||||||||
Consolidated Statements of Operations (unaudited) |
||||||||
(dollars in thousands, except per share data) |
||||||||
|
|
|
|
|
|
|
||
|
|
Years Ended |
||||||
|
|
2024 |
|
2023 |
||||
Net revenue |
|
$ |
10,700,883 |
|
|
$ |
10,333,967 |
|
Cost of goods sold |
|
|
8,481,728 |
|
|
|
8,208,806 |
|
Gross profit |
|
|
2,219,155 |
|
|
|
2,125,161 |
|
Distribution, selling and administrative expenses |
|
|
1,909,791 |
|
|
|
1,813,559 |
|
|
|
|
307,112 |
|
|
|
— |
|
Acquisition-related charges and intangible amortization |
|
|
86,543 |
|
|
|
101,037 |
|
Exit and realignment charges, net |
|
|
110,162 |
|
|
|
99,127 |
|
Other operating expense, net |
|
|
13,316 |
|
|
|
6,930 |
|
Operating (loss) income |
|
|
(207,769 |
) |
|
|
104,508 |
|
Interest expense, net |
|
|
143,804 |
|
|
|
157,915 |
|
Loss (gain) on extinguishment of debt |
|
|
1,101 |
|
|
|
(3,518 |
) |
Other expense, net |
|
|
4,683 |
|
|
|
4,837 |
|
Loss before income taxes |
|
|
(357,357 |
) |
|
|
(54,726 |
) |
Income tax provision (benefit) |
|
|
5,329 |
|
|
|
(13,425 |
) |
Net loss |
|
$ |
(362,686 |
) |
|
$ |
(41,301 |
) |
|
|
|
|
|
|
|
||
Net loss per common share: |
|
|
|
|
|
|
||
Basic |
|
$ |
(4.73 |
) |
|
$ |
(0.54 |
) |
Diluted |
|
$ |
(4.73 |
) |
|
$ |
(0.54 |
|
|
||||||
Condensed Consolidated Balance Sheets (unaudited) |
||||||
(dollars in thousands) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
2024 |
|
2023 |
||
Assets |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
49,382 |
|
$ |
243,037 |
Accounts receivable, net |
|
|
690,241 |
|
|
598,257 |
Merchandise inventories |
|
|
1,131,879 |
|
|
1,110,606 |
Other current assets |
|
|
149,515 |
|
|
150,890 |
Total current assets |
|
|
2,021,017 |
|
|
2,102,790 |
Property and equipment, net |
|
|
509,347 |
|
|
543,972 |
Operating lease assets |
|
|
355,627 |
|
|
296,533 |
|
|
|
1,331,281 |
|
|
1,638,846 |
Intangible assets, net |
|
|
298,726 |
|
|
361,835 |
Other assets, net |
|
|
140,158 |
|
|
149,346 |
Total assets |
|
$ |
4,656,156 |
|
$ |
5,093,322 |
Liabilities and equity |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Accounts payable |
|
$ |
1,251,964 |
|
$ |
1,171,882 |
Accrued payroll and related liabilities |
|
|
151,039 |
|
|
116,398 |
Current portion of long-term debt |
|
|
45,549 |
|
|
206,904 |
Other current liabilities |
|
|
425,187 |
|
|
396,701 |
Total current liabilities |
|
|
1,873,739 |
|
|
1,891,885 |
Long-term debt, excluding current portion |
|
|
1,808,047 |
|
|
1,890,598 |
Operating lease liabilities, excluding current portion |
|
|
286,212 |
|
|
222,429 |
Deferred income taxes, net |
|
|
22,456 |
|
|
41,652 |
Other liabilities |
|
|
100,476 |
|
|
122,592 |
Total liabilities |
|
|
4,090,930 |
|
|
4,169,156 |
Total equity |
|
|
565,226 |
|
|
924,166 |
Total liabilities and equity |
|
$ |
4,656,156 |
|
$ |
5,093,322 |
|
||||||||
Consolidated Statements of Cash Flows (unaudited) |
||||||||
(dollars in thousands) |
||||||||
|
|
|
|
|
|
|
||
|
|
Three Months Ended |
||||||
|
|
2024 |
|
2023 |
||||
Operating activities: |
|
|
|
|
|
|
||
Net (loss) income |
|
$ |
(296,117 |
) |
|
$ |
17,784 |
|
Adjustments to reconcile net (loss) income to cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
65,187 |
|
|
|
70,737 |
|
|
|
|
307,112 |
|
|
|
— |
|
Share-based compensation expense |
|
|
7,555 |
|
|
|
5,801 |
|
Loss on extinguishment of debt |
|
|
790 |
|
|
|
860 |
|
Deferred income tax benefit |
|
|
(10,996 |
) |
|
|
(7,333 |
) |
Changes in operating lease right-of-use assets and lease liabilities |
|
|
3,088 |
|
|
|
1,470 |
|
Gain from sales and dispositions of property and equipment |
|
|
(7,023 |
) |
|
|
(8,420 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
(33,663 |
) |
|
|
88,457 |
|
Merchandise inventories |
|
|
106,205 |
|
|
|
(22,719 |
) |
Accounts payable |
|
|
(99,074 |
) |
|
|
(15,341 |
) |
Net change in other assets and liabilities |
|
|
25,434 |
|
|
|
(22,497 |
) |
Other, net |
|
|
2,503 |
|
|
|
2,966 |
|
Cash provided by operating activities |
|
|
71,001 |
|
|
|
111,765 |
|
Investing activities: |
|
|
|
|
|
|
||
Additions to property and equipment |
|
|
(62,834 |
) |
|
|
(50,392 |
) |
Additions to computer software |
|
|
(8,602 |
) |
|
|
(5,933 |
) |
Proceeds from sales of property and equipment |
|
|
18,667 |
|
|
|
17,929 |
|
Other, net |
|
|
465 |
|
|
|
(518 |
) |
Cash used for investing activities |
|
|
(52,304 |
) |
|
|
(38,914 |
) |
Financing activities: |
|
|
|
|
|
|
||
Borrowings under amended Receivables Financing Agreement |
|
|
179,400 |
|
|
|
— |
|
Repayments under amended Receivables Financing Agreement |
|
|
(179,400 |
) |
|
|
— |
|
Borrowings under Revolving Credit Facility |
|
|
635,800 |
|
|
|
— |
|
Repayments under Revolving Credit Facility |
|
|
(635,800 |
) |
|
|
— |
|
Repayments of debt |
|
|
(32,750 |
) |
|
|
(50,504 |
) |
Other, net |
|
|
(10,346 |
) |
|
|
(711 |
) |
Cash used for financing activities |
|
|
(43,096 |
) |
|
|
(51,215 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
(1,309 |
) |
|
|
1,128 |
|
Net (decrease) increase in cash, cash equivalents and restricted cash |
|
|
(25,708 |
) |
|
|
22,764 |
|
Cash, cash equivalents and restricted cash at beginning of period |
|
|
75,090 |
|
|
|
250,160 |
|
Cash, cash equivalents and restricted cash at end of period(1) |
|
$ |
49,382 |
|
|
$ |
272,924 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
||
Income taxes (received) paid, net |
|
$ |
(2,057 |
) |
|
$ |
515 |
|
Interest paid |
|
$ |
37,269 |
|
|
$ |
52,168 |
|
Noncash investing activity: |
|
|
|
|
|
|
||
Unpaid purchases of property and equipment and computer software at end of period |
|
$ |
84,562 |
|
|
$ |
77,279 |
|
_________________ | ||||||||
(1) There was no restricted cash as of |
|
||||||||
Consolidated Statements of Cash Flows (unaudited) |
||||||||
(dollars in thousands) |
||||||||
|
|
|
|
|
|
|
||
|
|
Years Ended |
||||||
|
|
2024 |
|
2023 |
||||
Operating activities: |
|
|
|
|
|
|
||
Net loss |
|
$ |
(362,686 |
) |
|
$ |
(41,301 |
) |
Adjustments to reconcile net loss to cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
264,775 |
|
|
|
287,377 |
|
|
|
|
307,112 |
|
|
|
— |
|
Share-based compensation expense |
|
|
26,836 |
|
|
|
23,218 |
|
Loss (gain) on extinguishment of debt |
|
|
1,101 |
|
|
|
(3,518 |
) |
Deferred income tax benefit |
|
|
(26,115 |
) |
|
|
(23,648 |
) |
Changes in operating lease right-of-use assets and lease liabilities |
|
|
10,244 |
|
|
|
(47 |
) |
Gain from sales and dispositions of property and equipment |
|
|
(44,705 |
) |
|
|
(34,882 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
(94,550 |
) |
|
|
165,167 |
|
Merchandise inventories |
|
|
(26,228 |
) |
|
|
224,338 |
|
Accounts payable |
|
|
65,187 |
|
|
|
30,997 |
|
Net change in other assets and liabilities |
|
|
30,153 |
|
|
|
100,370 |
|
Other, net |
|
|
10,371 |
|
|
|
12,639 |
|
Cash provided by operating activities |
|
|
161,495 |
|
|
|
740,710 |
|
Investing activities: |
|
|
|
|
|
|
||
Additions to property and equipment |
|
|
(210,865 |
) |
|
|
(190,870 |
) |
Additions to computer software |
|
|
(17,297 |
) |
|
|
(17,022 |
) |
Proceeds from sales of property and equipment |
|
|
103,426 |
|
|
|
71,574 |
|
Other, net |
|
|
8,203 |
|
|
|
(936 |
) |
Cash used for investing activities |
|
|
(116,533 |
) |
|
|
(137,254 |
) |
Financing activities: |
|
|
|
|
|
|
||
Borrowings under amended Receivables Financing Agreement |
|
|
1,465,800 |
|
|
|
476,000 |
|
Repayments under amended Receivables Financing Agreement |
|
|
(1,465,800 |
) |
|
|
(572,000 |
) |
Borrowings under Revolving Credit Facility |
|
|
635,800 |
|
|
|
— |
|
Repayments under Revolving Credit Facility |
|
|
(635,800 |
) |
|
|
— |
|
Repayments of debt |
|
|
(244,197 |
) |
|
|
(320,693 |
) |
Other, net |
|
|
(23,406 |
) |
|
|
(637 |
) |
Cash used for financing activities |
|
|
(267,603 |
) |
|
|
(417,330 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
(901 |
) |
|
|
613 |
|
Net (decrease) increase in cash, cash equivalents and restricted cash |
|
|
(223,542 |
) |
|
|
186,739 |
|
Cash, cash equivalents and restricted cash at beginning of period |
|
|
272,924 |
|
|
|
86,185 |
|
Cash, cash equivalents and restricted cash at end of period(1) |
|
$ |
49,382 |
|
|
$ |
272,924 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
||
Income taxes paid (received), net |
|
$ |
5,553 |
|
|
$ |
(6,283 |
) |
Interest paid |
|
$ |
141,547 |
|
|
$ |
153,247 |
|
Noncash investing activity: |
|
|
|
|
|
|
||
Unpaid purchases of property and equipment and computer software at end of period |
|
$ |
84,562 |
|
|
$ |
77,279 |
|
_________________ | ||||||||
(1) There was no restricted cash as of |
|
||||||||||||||
Summary Segment Information (unaudited) |
||||||||||||||
(dollars in thousands) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Three Months Ended |
|
|||||||||||
|
|
2024 |
|
|
2023 |
|
||||||||
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
||
|
|
|
|
|
consolidated |
|
|
|
|
|
consolidated |
|
||
|
|
Amount |
|
net revenue |
|
|
Amount |
|
net revenue |
|
||||
Net revenue: |
|
|
|
|
|
|
|
|
|
|
|
|||
Products & Healthcare Services |
|
$ |
2,001,050 |
|
|
74.22 |
% |
$ |
1,991,716 |
|
|
74.99 |
% |
|
Patient Direct |
|
|
695,023 |
|
|
25.78 |
% |
|
664,434 |
|
|
25.01 |
% |
|
Consolidated net revenue |
|
$ |
2,696,073 |
|
|
100.00 |
% |
$ |
2,656,150 |
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
% of segment |
|
|
|
|
% of segment |
|
|||
Operating income: |
|
|
|
|
net revenue |
|
|
|
|
net revenue |
|
|||
Products & Healthcare Services |
|
$ |
25,825 |
|
|
1.29 |
% |
$ |
33,244 |
|
|
1.67 |
% |
|
Patient Direct |
|
|
69,558 |
|
|
10.01 |
% |
|
77,514 |
|
|
11.67 |
% |
|
Acquisition-related charges and intangible amortization |
|
|
(25,148 |
) |
|
|
|
|
(26,427 |
) |
|
|
|
|
Exit and realignment charges, net |
|
|
(24,632 |
) |
|
|
|
|
(24,310 |
) |
|
|
|
|
|
|
|
(307,112 |
) |
|
|
|
|
— |
|
|
|
|
|
Litigation and related charges (1) |
|
|
(458 |
) |
|
|
|
|
— |
|
|
|
|
|
Consolidated operating (loss) income |
|
$ |
(261,967 |
) |
|
|
|
$ |
60,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|||
Products & Healthcare Services |
|
$ |
11,407 |
|
|
|
|
$ |
12,019 |
|
|
|
|
|
Patient Direct |
|
|
34,959 |
|
|
|
|
|
36,685 |
|
|
|
|
|
Intangible amortization |
|
|
13,770 |
|
|
|
|
|
20,831 |
|
|
|
|
|
Other (2) |
|
|
5,051 |
|
|
|
|
|
1,202 |
|
|
|
|
|
Consolidated depreciation and amortization |
|
$ |
65,187 |
|
|
|
|
$ |
70,737 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Capital expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|||
Products & Healthcare Services |
|
$ |
20,920 |
|
|
|
|
$ |
11,405 |
|
|
|
|
|
Patient Direct |
|
|
50,516 |
|
|
|
|
|
44,920 |
|
|
|
|
|
Consolidated capital expenditures |
|
$ |
71,436 |
|
|
|
|
$ |
56,325 |
|
|
|
|
(1) |
Litigation and related charges are reported within Other operating (income) expense, net in our Statements of Operations. Refer to footnote 4 in the GAAP/Non-GAAP Reconciliations below. |
|
(2) |
Other depreciation and amortization expense is captured within exit and realignment charges, net or acquisition-related charges and intangible amortization for the three months ended |
|
||||||||||||||
Summary Segment Information (unaudited) |
||||||||||||||
(dollars in thousands) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Years Ended |
|
|||||||||||
|
|
2024 |
|
|
2023 |
|
||||||||
|
|
|
|
|
% of |
|
|
|
|
% of |
|
|||
|
|
|
|
|
consolidated |
|
|
|
|
consolidated |
|
|||
|
|
Amount |
|
net revenue |
|
Amount |
|
net revenue |
|
|||||
Net revenue: |
|
|
|
|
|
|
|
|
|
|
|
|||
Products & Healthcare Services |
|
$ |
8,020,771 |
|
|
74.95 |
% |
$ |
7,781,395 |
|
|
75.30 |
% |
|
Patient Direct |
|
|
2,680,112 |
|
|
25.05 |
% |
|
2,552,572 |
|
|
24.70 |
% |
|
Consolidated net revenue |
|
$ |
10,700,883 |
|
|
100.00 |
% |
$ |
10,333,967 |
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
% of segment |
|
|
|
|
% of segment |
|
|||
Operating income: |
|
|
|
|
net revenue |
|
|
|
|
net revenue |
|
|||
Products & Healthcare Services |
|
$ |
53,012 |
|
|
0.66 |
% |
$ |
57,809 |
|
|
0.74 |
% |
|
Patient Direct |
|
|
260,155 |
|
|
9.71 |
% |
|
246,863 |
|
|
9.67 |
% |
|
Acquisition-related charges and intangible amortization |
|
|
(86,543 |
) |
|
|
|
|
(101,037 |
) |
|
|
|
|
Exit and realignment charges, net |
|
|
(110,162 |
) |
|
|
|
|
(99,127 |
) |
|
|
|
|
|
|
|
(307,112 |
) |
|
|
|
|
— |
|
|
|
|
|
Litigation and related charges (1) |
|
|
(17,119 |
) |
|
|
|
|
— |
|
|
|
|
|
Consolidated operating (loss) income |
|
$ |
(207,769 |
) |
|
|
|
$ |
104,508 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|||
Products & Healthcare Services |
|
$ |
45,835 |
|
|
|
|
$ |
47,756 |
|
|
|
|
|
Patient Direct |
|
|
141,032 |
|
|
|
|
|
152,583 |
|
|
|
|
|
Intangible amortization |
|
|
64,943 |
|
|
|
|
|
83,522 |
|
|
|
|
|
Other (2) |
|
|
12,965 |
|
|
|
|
|
3,516 |
|
|
|
|
|
Consolidated depreciation and amortization |
|
$ |
264,775 |
|
|
|
|
$ |
287,377 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Capital expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|||
Products & Healthcare Services |
|
$ |
50,050 |
|
|
|
|
$ |
29,361 |
|
|
|
|
|
Patient Direct |
|
|
178,112 |
|
|
|
|
|
178,531 |
|
|
|
|
|
Consolidated capital expenditures |
|
$ |
228,162 |
|
|
|
|
$ |
207,892 |
|
|
|
|
(1) |
Litigation and related charges are reported within Other operating (income) expense, net in our Statements of Operations. Refer to footnote 4 in the GAAP/Non-GAAP Reconciliations below. |
|
(2) |
Other depreciation and amortization expense is captured within exit and realignment charges, net or acquisition-related charges and intangible amortization for the years ended |
|
|||||||||||||||
Net (Loss) Income Per Common Share (unaudited) |
|||||||||||||||
(dollars in thousands, except per share data) |
|||||||||||||||
|
|
Three Months Ended |
|
Years Ended |
|||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||
Net (loss) income |
|
$ |
(296,117 |
) |
|
$ |
17,784 |
|
$ |
(362,686 |
) |
|
$ |
(41,301 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Weighted average shares outstanding - basic |
|
|
77,169 |
|
|
|
76,284 |
|
|
76,741 |
|
|
|
75,785 |
|
Dilutive shares |
|
|
— |
|
|
|
1,491 |
|
|
— |
|
|
|
— |
|
Weighted average shares outstanding - diluted |
|
|
77,169 |
|
|
|
77,775 |
|
|
76,741 |
|
|
|
75,785 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net (loss) income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Basic |
|
$ |
(3.84 |
) |
|
$ |
0.23 |
|
$ |
(4.73 |
) |
|
$ |
(0.54 |
) |
Diluted |
|
$ |
(3.84 |
) |
|
$ |
0.23 |
|
$ |
(4.73 |
) |
|
$ |
(0.54 |
) |
Share-based awards of approximately 1.4 million and 1.5 million shares for the three months and year ended |
|
|||||||||||||||||
GAAP/Non-GAAP Reconciliations (unaudited) |
|||||||||||||||||
(dollars in thousands, except per share data) |
|||||||||||||||||
The following table provides a reconciliation of reported operating (loss) income, net (loss) income and net (loss) income per share to non-GAAP measures used by management. |
|||||||||||||||||
|
|
Three Months Ended |
Years Ended |
||||||||||||||
|
|
2024 |
2023 |
2024 |
2023 |
||||||||||||
Operating (loss) income, as reported (GAAP) |
|
$ |
(261,967 |
) |
$ |
60,021 |
|
$ |
(207,769 |
) |
$ |
104,508 |
|
||||
Acquisition-related charges and intangible amortization (1) |
|
|
25,148 |
|
|
26,427 |
|
|
86,543 |
|
|
101,037 |
|
||||
Exit and realignment charges, net (2) |
|
|
24,632 |
|
|
24,310 |
|
|
110,162 |
|
|
99,127 |
|
||||
|
|
|
307,112 |
|
|
— |
|
|
307,112 |
|
|
— |
|
||||
Litigation and related charges (4) |
|
|
458 |
|
|
— |
|
|
17,119 |
|
|
— |
|
||||
Operating income, adjusted (non-GAAP) (Adjusted Operating Income) |
|
$ |
95,383 |
|
$ |
110,758 |
|
$ |
313,167 |
|
$ |
304,672 |
|
||||
Operating (loss) income as a percent of net revenue (GAAP) |
|
|
(9.72 |
)% |
|
2.26 |
% |
|
(1.94 |
)% |
|
1.01 |
% |
||||
Adjusted operating income as a percent of net revenue (non-GAAP) |
|
|
3.54 |
% |
|
4.17 |
% |
|
2.93 |
% |
|
2.95 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income, as reported (GAAP) |
|
$ |
(296,117 |
) |
$ |
17,784 |
|
$ |
(362,686 |
) |
$ |
(41,301 |
) |
||||
Pre-tax adjustments: |
|
|
|
|
|
|
|
|
|
||||||||
Acquisition-related charges and intangible amortization (1) |
|
|
25,148 |
|
|
26,427 |
|
|
86,543 |
|
|
101,037 |
|
||||
Exit and realignment charges, net (2) |
|
|
24,632 |
|
|
24,310 |
|
|
110,162 |
|
|
99,127 |
|
||||
|
|
|
307,112 |
|
|
— |
|
|
307,112 |
|
|
— |
|
||||
Litigation and related charges (4) |
|
|
458 |
|
|
— |
|
|
17,119 |
|
|
— |
|
||||
Other (5) |
|
|
1,221 |
|
|
1,425 |
|
|
2,823 |
|
|
(1,260 |
) |
||||
Income tax benefit on pre-tax adjustments (6) |
|
|
(19,168 |
) |
|
(16,383 |
) |
|
(58,834 |
) |
|
(52,095 |
) |
||||
One-time income tax charge (7) |
|
|
— |
|
|
— |
|
|
17,233 |
|
|
— |
|
||||
Net income, adjusted (non-GAAP) (Adjusted Net Income) |
|
$ |
43,286 |
|
$ |
53,563 |
|
$ |
119,472 |
|
$ |
105,508 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income per common share, as reported (GAAP) |
|
$ |
(3.84 |
) |
$ |
0.23 |
|
$ |
(4.73 |
) |
$ |
(0.54 |
) |
||||
After-tax adjustments: |
|
|
|
|
|
|
|
|
|
||||||||
Acquisition-related charges and intangible amortization (1) |
|
|
0.22 |
|
|
0.23 |
|
|
0.83 |
|
|
0.96 |
|
||||
Exit and realignment charges, net (2) |
|
|
0.21 |
|
|
0.22 |
|
|
1.04 |
|
|
0.95 |
|
||||
|
|
|
3.95 |
|
|
— |
|
|
3.97 |
|
|
— |
|
||||
Litigation and related charges (4) |
|
|
— |
|
|
— |
|
|
0.17 |
|
|
— |
|
||||
Other (5) |
|
|
0.01 |
|
|
0.01 |
|
|
0.03 |
|
|
(0.01 |
) |
||||
One-time income tax charge (7) |
|
|
— |
|
|
— |
|
|
0.22 |
|
|
— |
|
||||
Net income per common share, adjusted (non-GAAP) (Adjusted EPS) |
|
$ |
0.55 |
|
$ |
0.69 |
|
$ |
1.53 |
|
$ |
1.36 |
|
|
|||||||||||||||
GAAP/Non-GAAP Reconciliations (unaudited), continued |
|||||||||||||||
(dollars in thousands) |
|||||||||||||||
The following tables provide reconciliations of net (loss) income and total debt to non-GAAP measures used by management. |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Three Months Ended |
|
Years Ended |
|||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||
Net (loss) income, as reported (GAAP) |
|
$ |
(296,117 |
) |
|
$ |
17,784 |
|
$ |
(362,686 |
) |
|
$ |
(41,301 |
) |
Income tax (benefit) provision |
|
|
(3,535 |
) |
|
|
3,213 |
|
|
5,329 |
|
|
|
(13,425 |
) |
Interest expense, net |
|
|
35,696 |
|
|
|
36,863 |
|
|
143,804 |
|
|
|
157,915 |
|
Acquisition-related charges and intangible amortization (1) |
|
|
25,148 |
|
|
|
26,427 |
|
|
86,543 |
|
|
|
101,037 |
|
Exit and realignment charges, net (2) |
|
|
24,632 |
|
|
|
24,310 |
|
|
110,162 |
|
|
|
99,127 |
|
Other depreciation and amortization (8) |
|
|
46,367 |
|
|
|
48,704 |
|
|
186,867 |
|
|
|
200,339 |
|
Litigation and related charges (4) |
|
|
458 |
|
|
|
— |
|
|
17,119 |
|
|
|
— |
|
Stock compensation (9) |
|
|
7,304 |
|
|
|
5,181 |
|
|
25,131 |
|
|
|
20,942 |
|
LIFO (credits) and charges (10) |
|
|
(10,074 |
) |
|
|
5,655 |
|
|
912 |
|
|
|
2,402 |
|
|
|
|
307,112 |
|
|
|
— |
|
|
307,112 |
|
|
|
— |
|
Other (5) |
|
|
1,221 |
|
|
|
1,425 |
|
|
2,823 |
|
|
|
(1,260 |
) |
Adjusted EBITDA (non-GAAP) |
|
$ |
138,212 |
|
|
$ |
169,562 |
|
$ |
523,116 |
|
|
$ |
525,776 |
|
|
|
|
|
|
|
||
|
|
|
|
||||
|
2024 |
|
2023 |
||||
Total debt, as reported (GAAP) |
$ |
1,853,596 |
|
|
$ |
2,097,502 |
|
Cash and cash equivalents |
|
(49,382 |
) |
|
|
(243,037 |
) |
Net debt (non-GAAP) |
$ |
1,804,214 |
|
|
$ |
1,854,465 |
|
_________________
The following items have been excluded in our non-GAAP financial measures:
(1) Acquisition-related charges and intangible amortization for the three months and year ended
(2) During the three months and year ended
(3)
(4) Litigation and related charges includes settlement costs and related charges of legal matters within our Apria division. These costs do not occur in the ordinary course of our business, are non-recurring/infrequent and are inherently unpredictable in timing and amount.
(5) For the three months and year ended
(6) These charges have been tax effected 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) One-time income tax charge, recorded during the three months ended
(8) Other depreciation and amortization relates to property and equipment and capitalized computer software, excluding such amounts captured within exit and realignment charges, net or acquisition-related charges and intangible amortization.
(9) Stock compensation includes share-based compensation expense related to our share-based compensation plans, excluding such amounts captured within exit and realignment charges, net or acquisition-related charges and intangible amortization.
(10) LIFO (credits) and charges includes non-cash adjustments to merchandise inventories valued at the lower of cost or market, with the approximate cost determined by the last-in, first-out (LIFO) method for distribution inventories in the
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.
OMI-IR
View source version on businesswire.com: https://www.businesswire.com/news/home/20250228859189/en/
Investors
OMI@alpha-ir.com
Executive Vice President & Chief Financial Officer
Investor.Relations@owens-minor.com
Media
media@owens-minor.com
Source: