Allion Healthcare (NASDAQ: ALLI):
Second Quarter Highlights
-
Net sales increased 15.3% to $100 million from $86 million
-
Specialty HIV net sales increased 9.4% to $75 million
-
Specialty Infusion net sales increased 38.0% to $25 million
-
Adjusted EBITDA grew 25.7% to $9.2 million, or 9.3% of sales
-
Adjusted diluted earnings per share increased to $0.14 from $0.11
Allion Healthcare (NASDAQ: ALLI) today announced second quarter net
income of $3.2 million, or $0.11 per share. Second quarter results
include expenses totaling $954,000, or $0.03 per share, related to the
Company’s adoption of EITF 07-05, which requires the Company to "mark to
market” its outstanding stock warrants, and stock-based compensation
expense from the issuance of phantom stock units. Second quarter results
also include the full effect of the 2,624,990 shares issued as a result
of the Biomed earn out.
Summary of Results
Consolidated net sales increased 15.3% to $99.7 million for the quarter
ended June 30, 2009 when compared to the second quarter of 2008. Sales
from the Company’s Specialty HIV segment grew 9.4% to $75.2 million
based on an increase in the number of patients served, which resulted in
a 6.8% increase in prescription volume. Net sales in the Company’s
Specialty Infusion segment were up 38.0% over the second quarter of 2008
to $24.5 million. The increase in Specialty Infusion revenues is
primarily due to volume growth in both the Company’s Blood Clotting
Factor and IVIG therapy products, principally as a result of the
addition of new patients.
Excluding the impact of charges related to the new mark to market
accounting of the Company’s outstanding warrants and stock-based
compensation expense from the issuance of phantom stock units,
consolidated Adjusted EBITDA increased 25.7% to $9.2 million, or 9.3% of
revenues, for the quarter ended June 30, 3009 when compared to the
second quarter of 2008, as the Company’s lower legal expenses and
increased operating efficiencies in the second quarter of 2009 were
offset by the decline in Gross profit and increased bad debt expense. An
explanation and reconciliation of Net income under GAAP to EBITDA and
Adjusted EBITDA is provided below.
The Company incurred other expenses of $577,000 during the second
quarter of 2009, related to a change in fair value of warrants as a
result of the Company’s adoption of EITF 07-05 on January 1, 2009.
Approximately 80% of the $577,000 charge relates to one series of
warrants that expire in January 2010.
The Company’s effective tax rate for the second quarter of 2009 was 47%
and reflects an increase from 39% reported for the same period in 2008.
The higher tax rate is attributable to an increase in non-deductible
expenses related to the new mark to market accounting of the Company’s
outstanding warrants and stock-based compensation expense. Excluding the
impact of the warrant and the stock-based compensation expense, the
adjusted effective tax rate was 42%. An explanation and reconciliation
of the effective tax rate to the adjusted effective tax rate is provided
below.
Net income for the second quarter of 2009 increased to $3.2 million,
compared to $2.9 million for the same period in 2008. Adjusted diluted
earnings per share for the second quarter of 2009 increased to $0.14
from $0.11 for the second quarter of 2008. An explanation and
reconciliation of Diluted earnings per share under GAAP to Adjusted
diluted earnings per share is provided below.
"Despite economic and state budgetary pressures, we have continued our
strong organic growth performance and improved our operating margins,”
said Michael Moran, Chairman, President and Chief Executive Officer of
Allion Healthcare. "We recently announced our partnership with Being
Alive, the San Diego-based Aids Service Organization serving 6,000
clients in San Diego County. Together with our collaborations with Under
One Roof in San Francisco and Lifelong in Seattle, Washington, we now
have the opportunity to provide vital support and services to almost
20,000 additional west coast clients.”
Fully diluted shares outstanding for the three-month period ended June
30, 2009 includes 2,624,990 shares related to the component of the
Biomed earn out payment settled in stock. Based on the Specialty
Infusion operating results through April 30, 2009, the Company finalized
the earn out payment to the former Biomed stockholders, with total
consideration valued at $44.4 million, including $7.5 million in cash,
$22.3 million in subordinated promissory notes and $14.6 million in
common stock.
Guidance
The Company maintains its Net Sales and Adjusted Earnings per Diluted
Share guidance for the full year 2009. Guidance of Adjusted Earnings Per
Diluted Share includes the effect of the additional shares issued as a
result of the Biomed earn out, but does not include charges related to
the Company’s stock-based compensation expense related to the issuance
of phantom stock units and the future impact of charges related to the
Company’s adoption of the provisions of EITF 07-05, which requires the
Company to now "mark to market” its outstanding stock warrants.
|
Twelve Months Ending December 31, 2009 Guidance
|
|
Net Sales (millions)
|
$400 - $415
|
|
Adjusted Earnings Per Diluted Share
|
$0.50 - $0.52
|
|
Operating Data
Specialty HIV
(In thousands, except patient months and prescription data)
|
|
|
|
Three Months Ended June 30,
|
|
|
2009
|
|
2008
|
|
Distribution Region
|
|
Net Sales
|
|
Prescriptions
|
Patient Months
|
|
|
Net Sales
|
|
Prescriptions
|
|
Patient Months
|
|
California
|
$
|
48,694
|
|
188,777
|
37,357
|
|
$
|
46,026
|
|
179,008
|
|
36,810
|
|
New York
|
|
23,547
|
|
79,489
|
11,715
|
|
|
21,071
|
|
75,505
|
|
11,141
|
|
Washington
|
|
2,386
|
|
9,461
|
1,738
|
|
|
1,132
|
|
5,331
|
|
979
|
|
Florida
|
|
547
|
|
2,227
|
323
|
|
|
464
|
|
2,180
|
|
302
|
|
Total
|
$
|
75,174
|
|
279,954
|
51,133
|
|
$
|
68,693
|
|
262,024
|
|
49,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) "Patient months” represents a count of the number of months
during a period that a patient received at least one prescription.
If an individual patient received multiple medications during each
month of a three month period, a count of three would be included
in patient months irrespective of the number of medications filled
in each month.
|
Conference Call Information
The conference call to discuss the results will be held at 5:00 p.m. ET
on Thursday, August 6, 2009. To access the call, please dial (888)
279–0822. International participants may dial (706) 902-0355. The
conference call will also be webcast on Allion Healthcare’s website at www.allionhealthcare.com.
To join the webcast, please go to Allion Healthcare’s web site at least
15 minutes prior to the start of the conference call to register,
download, and install any necessary audio software.
An audio replay of the conference call will be available from 6:00 p.m.
ET on Thursday, August 6, 2009, through 11:59 p.m. ET on Thursday,
August 20, 2009 by dialing (800) 642-1687 from the U.S. or (706)
645-9291 from abroad and entering confirmation code 22072043. The audio
webcast will also be available on the company's website, www.allionhealthcare.com,
for one year.
Questions during the live call will be taken from investment
professionals only.
About Allion Healthcare
Allion Healthcare, Inc. is a national provider of specialty pharmacy and
disease management services focused on HIV/AIDS patients, as well as
specialized biopharmaceutical medications and services to chronically
ill patients. Allion Healthcare sells HIV/AIDS medications, ancillary
drugs and nutritional supplies under the trade name MOMS Pharmacy.
Allion Healthcare provides services for the intravenous immunoglobulin,
Blood Clotting Factor and other therapies through its Specialty Infusion
division. Allion Healthcare works closely with physicians, nurses,
clinics, AIDS Service Organizations, and with government and private
payors to improve clinical outcomes and reduce treatment costs.
Safe Harbor Statement
This press release contains certain "forward-looking” statements within
the meaning of the Private Securities Litigation Reform Act of 1995,
such as statements about the Company’s future financial performance and
growth. Words such as "continue," "will," "believe," "estimate,” and
similar expressions identify forward-looking statements. Such
forward-looking statements represent Allion Healthcare’s expectations
and beliefs and involve a number of known and unknown risks,
uncertainties and other factors that may cause actual results to differ
materially from those expressed or implied by such forward-looking
statements. These factors include, but are not limited to, competitive
pressures, demand for the Company’s products and services and its
ability to effectively market its services, declining general economic
conditions and restrictions in the credit market, changes in third party
reimbursement rates or the Company’s qualification for preferred
reimbursement rates in California and New York, changes in government
regulations or the interpretation of these regulations, the Company’s
ability to manage growth successfully, maintenance of licensing and
regulatory approvals, successful identification of strategic alliances
and satellite facilities, and other risks set forth in Item 1A. Risk
Factors in Allion Healthcare’s Annual Report on Form 10-K for the fiscal
year ended December 31, 2008. You are cautioned not to place undue
reliance on these forward-looking statements, which speak only as of the
date the statement was made. Except to the extent required by applicable
securities laws, Allion Healthcare undertakes no obligation to update
any forward-looking statement contained herein, whether as a result of
new information, future events, or otherwise.
|
ALLION HEALTHCARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(in thousands)
|
At June 30,
2009
(Unaudited)
|
|
At December 31, 2008
|
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
14,739
|
|
$
|
18,385
|
|
Short term investments
|
|
259
|
|
|
259
|
|
Accounts receivable (net of allowance for doubtful accounts of
$3,135 in 2009 and $2,248 in 2008)
|
|
49,428
|
|
|
44,706
|
|
Inventories
|
|
13,118
|
|
|
12,897
|
|
Prepaid expenses and other current assets
|
|
1,074
|
|
|
655
|
|
Deferred tax asset
|
|
1,528
|
|
|
1,305
|
|
Total current assets
|
|
80,146
|
|
|
78,207
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
1,775
|
|
|
1,647
|
|
Goodwill
|
|
178,713
|
|
|
134,298
|
|
Intangible assets, net
|
|
51,043
|
|
|
53,655
|
|
Marketable securities, non-current
|
|
2,125
|
|
|
2,155
|
|
Other assets
|
|
966
|
|
|
1,027
|
|
Total assets
|
$
|
314,768
|
|
$
|
270,989
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
$
|
23,660
|
|
$
|
24,617
|
|
Accrued expenses
|
|
3,012
|
|
|
2,822
|
|
Income taxes payable
|
|
—
|
|
|
1,648
|
|
Current maturities of long term debt
|
|
1,872
|
|
|
1,698
|
|
Total current liabilities
|
|
28,544
|
|
|
30,785
|
|
|
|
|
|
|
|
|
Long term liabilities:
|
|
|
|
|
|
|
Long-term debt
|
|
31,181
|
|
|
32,204
|
|
Revolving credit facility
|
|
20,000
|
|
|
17,821
|
|
Notes payable - affiliates
|
|
25,936
|
|
|
3,644
|
|
Deferred tax liability
|
|
16,675
|
|
|
17,085
|
|
Other
|
|
2,599
|
|
|
41
|
|
Total liabilities
|
|
124,935
|
|
|
101,580
|
|
|
|
|
|
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity:
|
|
|
|
|
|
|
Convertible preferred stock, $.001 par value, shares authorized
20,000; issued and outstanding -0- in 2009 and 2008
|
|
—
|
|
|
—
|
|
Common stock, $.001 par value, shares authorized 80,000; issued and
outstanding 28,669 in 2009 and 25,946 in 2008
|
|
29
|
|
|
26
|
|
Additional paid-in capital
|
|
182,307
|
|
|
168,386
|
|
Accumulated earnings
|
|
7,544
|
|
|
1,033
|
|
Accumulated other comprehensive loss
|
|
(47)
|
|
|
(36)
|
|
Total stockholders’ equity
|
|
189,833
|
|
|
169,409
|
|
Total liabilities and stockholders’ equity
|
$
|
314,768
|
|
$
|
270,989
|
|
ALLION HEALTHCARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
|
|
|
|
(in thousands, except per share data)
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2009
|
|
2008 (1)
|
|
2009
|
|
2008 (1)
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
$ 99,658
|
|
$ 86,430
|
|
$ 196,242
|
|
$ 151,687
|
|
Cost of goods sold
|
81,009
|
|
69,344
|
|
159,351
|
|
124,948
|
|
Gross profit
|
18,649
|
|
17,086
|
|
36,891
|
|
26,739
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
9,805
|
|
9,752
|
|
19,476
|
|
16,811
|
|
Depreciation and amortization
|
1,502
|
|
1,710
|
|
2,991
|
|
2,585
|
|
Litigation settlement
|
—
|
|
—
|
|
—
|
|
3,950
|
|
Operating income
|
7,342
|
|
5,624
|
|
14,424
|
|
3,393
|
|
|
|
|
|
|
|
|
|
|
Interest expense (income), net
|
725
|
|
836
|
|
1,425
|
|
621
|
|
Other expense – Change in fair value of warrants
|
577
|
|
—
|
|
784
|
|
—
|
|
Income before taxes
|
6,040
|
|
4,788
|
|
12,215
|
|
2,772
|
|
|
|
|
|
|
|
|
|
|
Provision for taxes
|
2,858
|
|
1,875
|
|
5,514
|
|
1,129
|
|
Net income
|
$ 3,182
|
|
$ 2,913
|
|
$ 6,701
|
|
$ 1,643
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
$ 0.11
|
|
$ 0.15
|
|
$ 0.25
|
|
$ 0.09
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
$ 0.11
|
|
$ 0.11
|
|
$ 0.23
|
|
$ 0.08
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average of common shares outstanding
|
27,832
|
|
19,899
|
|
26,928
|
|
18,052
|
|
Diluted weighted average of common shares outstanding
|
29,089
|
|
26,333
|
|
29,050
|
|
21,664
|
|
|
|
|
|
|
|
|
|
|
(1) The Company has adjusted its basic and diluted weighted
average shares for the three and six month periods ended June 30,
2008 and its basic and diluted earnings per common share for the
six months ended June 30, 2008. The effect of this adjustment is
not material, either quantitatively or qualitatively, to the
Company’s 2008 consolidated financial statements taken as a whole.
|
|
ALLION HEALTHCARE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
|
|
(in thousands)
|
Six Months Ended June 30,
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
2009
|
2008
|
|
Net Income
|
$
|
6,701
|
$
|
1,643
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
2,991
|
|
2,585
|
|
Deferred rent
|
|
7
|
|
(14)
|
|
Amortization of deferred financing costs
|
|
93
|
|
45
|
|
Amortization of debt discount on acquisition notes
|
|
26
|
|
13
|
|
Change in fair value of warrants
|
|
784
|
|
—
|
|
Change in fair value of interest rate cap contract
|
|
(8)
|
|
5
|
|
Provision for doubtful accounts
|
|
1,445
|
|
550
|
|
Non-cash stock compensation expense
|
|
702
|
|
94
|
|
Deferred income taxes
|
|
(554)
|
|
(22)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable
|
|
(6,167)
|
|
(1,000)
|
|
Inventories
|
|
(221)
|
|
(2,619)
|
|
Prepaid expenses and other assets
|
|
(407)
|
|
165
|
|
Accounts payable, accrued expenses and income taxes payable
|
|
(2,413)
|
|
(887)
|
|
Net cash provided by operating activities
|
|
2,979
|
|
558
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
Purchase of property and equipment
|
|
(507)
|
|
(226)
|
|
Purchases of short term investments
|
|
—
|
|
(300)
|
|
Sales of short term investments and non-current marketable securities
|
|
19
|
|
7,398
|
|
Payment for investment in Biomed, net of cash acquired
|
|
(7,502)
|
|
(50,143)
|
|
Net cash used in investing activities
|
|
(7,990)
|
|
(43,271)
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
Net proceeds from exercise of employee stock options
|
|
9
|
|
—
|
|
Proceeds from CIT revolver note
|
|
2,179
|
|
12,821
|
|
Net proceeds from CIT term loan
|
|
—
|
|
34,738
|
|
Payment for CIT interest rate cap contract
|
|
—
|
|
(112)
|
|
Payment for deferred financing costs
|
|
(35)
|
|
(907)
|
|
Payment for Biomed loans assumed
|
|
—
|
|
(14,925)
|
|
Tax benefit from exercise of employee stock options
|
|
89
|
|
960
|
|
Repayment of CIT term loan and capital leases
|
|
(877)
|
|
(24)
|
|
Net cash provided by financing activities
|
|
1,365
|
|
32,551
|
|
|
|
|
|
|
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
|
(3,646)
|
|
(10,162)
|
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
|
18,385
|
|
19,557
|
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
14,739
|
$
|
9,395
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE
|
|
|
|
|
|
Income taxes paid
|
|
7,948
|
|
297
|
|
Interest paid
|
|
1,070
|
|
121
|
|
Allion Healthcare, Inc.
Selected Operating Segment Information (Unaudited)
|
|
|
|
|
|
|
(in thousands)
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
Net Sales:
|
|
|
|
|
|
|
|
|
Specialty HIV
|
$
|
75,174
|
|
$
|
68,693
|
|
$
|
146,193
|
|
$
|
133,950
|
|
Specialty Infusion
|
|
24,484
|
|
|
17,737
|
|
|
50,049
|
|
|
17,737
|
|
Total Net Sales
|
$
|
99,658
|
|
$
|
86,430
|
|
$
|
196,242
|
|
$
|
151,687
|
|
|
|
|
|
|
|
|
|
|
Operating Income:
|
|
|
|
|
|
|
|
|
Specialty HIV (1)
|
$
|
2,757
|
|
$
|
2,337
|
|
$
|
4,814
|
|
$
|
106
|
|
Specialty Infusion
|
|
4,585
|
|
|
3,287
|
|
|
9,610
|
|
|
3,287
|
|
Total Operating Income
|
$
|
7,342
|
|
$
|
5,624
|
|
$
|
14,424
|
|
$
|
3,393
|
|
|
|
|
|
|
|
|
|
|
Depreciation & Amortization Expense:
|
|
|
|
|
|
|
|
|
Specialty HIV
|
$
|
703
|
|
$
|
823
|
|
$
|
1,401
|
|
$
|
1,698
|
|
Specialty Infusion
|
|
799
|
|
|
887
|
|
|
1,590
|
|
|
887
|
|
Total Depreciation & Amortization Expense
|
$
|
1,502
|
|
$
|
1,710
|
|
$
|
2,991
|
|
$
|
2,585
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes a $3,950 charge related to the Company’s litigation
settlement with Oris Medical Systems, Inc. for the six months
ended June 30, 2008.
|
|
Allion Healthcare, Inc.
|
|
Reconciliation of Effective Tax Rate to Adjusted Effective Tax
Rate
|
|
|
|
|
|
|
($ in thousands)
|
Income Before
|
Provision for
|
Effective
|
|
|
Taxes
|
Income Taxes
|
Tax Rate
|
|
|
|
|
|
|
As reported
|
$
|
6,040
|
$
|
2,858
|
47
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of warrants
|
|
577
|
|
—
|
|
|
|
|
|
|
|
Phantom stock units
|
|
377
|
|
46
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted
|
$
|
6,994
|
$
|
2,904
|
42
|
%
|
|
|
|
|
|
|
|
|
|
The adjusted Effective Tax Rate excludes the effect of the change
in fair value of warrants and stock-based compensation expense
from the issuance of phantom stock units to provide investors with
supplemental information to assess the effective tax rate without
regard to these items.
|
|
Allion Healthcare, Inc.
Reconciliation of Net Income to EBITDA and Adjusted
EBITDA (UNAUDITED)
|
|
|
|
|
|
|
(in thousands)
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
3,182
|
|
$
|
2,913
|
|
$
|
6,701
|
|
$
|
1,643
|
|
Income tax provision
|
|
2,858
|
|
|
1,875
|
|
|
5,514
|
|
|
1,129
|
|
Interest expense (income)
|
|
725
|
|
|
836
|
|
|
1,425
|
|
|
621
|
|
Depreciation and amortization
|
|
1,502
|
|
|
1,710
|
|
|
2,991
|
|
|
2,585
|
|
EBITDA
|
$
|
8,267
|
|
$
|
7,334
|
|
$
|
16,631
|
|
$
|
5,978
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of warrants
|
|
577
|
|
|
—
|
|
|
784
|
|
|
—
|
|
Phantom stock units
|
|
377
|
|
|
—
|
|
|
545
|
|
|
—
|
|
Oris litigation settlement
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,950
|
|
Adjusted EBITDA
|
$
|
9,221
|
|
$
|
7,334
|
|
$
|
17,960
|
|
$
|
9,928
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA refers to net income before interest, income tax expense,
and depreciation and amortization. Allion considers EBITDA to be a
good indication of the Company's ability to generate cash flow in
order to liquidate liabilities and reinvest in the Company.
Adjusted EBITDA excludes the change in fair value of warrants,
stock-based compensation expense from phantom stock units and the
litigation settlement related to the Company’s litigation with
Oris Medical Systems, Inc., to reflect comparable year over year
EBITDA performance and provide investors with supplemental
information to assess operating performance without regard to
these items. EBITDA and Adjusted EBITDA are not measurements of
financial performance under GAAP and should not be considered a
substitute for net income as a measure of performance.
|
|
Allion Healthcare, Inc.
|
|
Reconciliation of Diluted EPS and Adjusted Diluted EPS
(UNAUDITED)
|
|
|
|
|
|
|
(in thousands, except per share data)
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2009
|
|
|
2008 (1
|
)
|
|
|
2009
|
|
|
2008 (1
|
)
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
$
|
0.11
|
|
$
|
0.11
|
|
|
$
|
0.23
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
3,182
|
|
$
|
2,913
|
|
|
$
|
6,701
|
|
$
|
1,643
|
|
|
Adjustments (net of tax):
|
|
|
|
|
|
|
|
|
Change in fair value of warrants
|
|
577
|
|
|
—
|
|
|
|
784
|
|
|
—
|
|
|
Phantom stock units
|
|
331
|
|
|
—
|
|
|
|
479
|
|
|
—
|
|
|
Oris litigation settlement
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
2,327
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
|
$
|
4,090
|
|
$
|
2,913
|
|
|
$
|
7,964
|
|
$
|
3,970
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per common share
|
$
|
0.14
|
|
$
|
0.11
|
|
|
$
|
0.27
|
|
$
|
0.18
|
|
|
Diluted weighted average of common shares outstanding
|
|
29,089
|
|
|
26,333
|
|
|
|
29,050
|
|
|
21,664
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted EPS excludes the change in fair value of
warrants, stock-based compensation expense from the issuance of
phantom stock units (net of tax) and the litigation settlement
with Oris Medical Systems, Inc. (net of tax) to reflect comparable
year over year Diluted EPS and to provide investors with
supplemental information to assess Diluted EPS performance without
regard to these items.
|
|
|
|
(1) The Company has adjusted its basic and diluted weighted
average shares for the three and six month periods ended June 30,
2008 and its basic earnings per common share for the six months
ended June 30, 2008. The adjustments were made to correct an error
in the calculation of weighted average shares outstanding and its
related impact on basic earnings per share for the six months
ended June 30, 2008. The effect of this adjustment is not
material, either quantitatively or qualitatively, to the Company’s
2008 consolidated financial statements.
|