News Release
Medpace Holdings, Inc. Reports Fourth Quarter and Full Year 2017 Results
-
Net service revenue of
$99.4 million in the fourth quarter increased 4.3% from the comparable prior-year period (backlog conversion rate of 19.5%); Full year 2017 net service revenue of$386.5 million increased 4.3% from full year 2016. -
Net new business awards of
$114.7 million in the fourth quarter increased 15.1% from the comparable prior-year period, which resulted in a net book-to-bill ratio of 1.15x; Full year 2017 net new business awards of$426.1 million decreased 0.2% from the prior year. -
Fourth quarter 2017 GAAP net income was
$11.3 million , or$0.30 per diluted share, versus a GAAP net loss of$0.0 million , or($0.00) per diluted share, for the comparable prior-year period. GAAP net income for the full year 2017 was$39.1 million , or$0.98 per diluted share, versus GAAP net income of$13.4 million , or$0.37 per diluted share, for the full year 2016. Net income margin was 11.4% for the fourth quarter of 2017 and 10.1% for the full year 2017. -
Adjusted EBITDA of
$27.0 million for the fourth quarter decreased 1.7% from the comparable prior-year period, resulting in an Adjusted EBITDA margin of 27.2%; Adjusted EBITDA of$108.0 million for the full year 2017 decreased 4.7% from the prior year, resulting in an Adjusted EBITDA margin of 28.0%. -
Adjusted Net Income of
$14.8 million for the fourth quarter, or$0.39 per diluted share, increased 3.2% from the comparable prior-year period; Adjusted Net Income was$60.5 million for the full year 2017, or$1.52 per diluted share, an increase of 8.5% from the prior year.
Fourth Quarter and Full Year 2017 Financial Results
Net service revenue for the three months ended
Backlog as of
For the fourth quarter of 2017, Direct costs, excluding depreciation and
amortization, were
Selling, general and administrative expenses were
GAAP net income for the fourth quarter of 2017 was
Adjusted EBITDA for the fourth quarter of 2017 was
Adjusted Net Income for the fourth quarter of 2017 increased 3.2% to
A reconciliation of the Company’s non-GAAP financial measures, including EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Direct costs, Adjusted Selling, general and administrative expenses, Adjusted Net Income, and Adjusted Net Income per diluted share to the corresponding GAAP measures is provided below.
Share Repurchase Authorization
The Company’s share repurchase program initiated in 2017 terminated in
the fourth quarter and the Company’s Board of Directors has authorized
new share repurchases of up to
Balance Sheet and Liquidity
The Company’s Cash and cash equivalents were
Financial Guidance
On
Based on forecasted 2018 net service revenue of
Conference Call Details
To participate in the conference call, dial 800-219-7113 (domestic) or 574-990-1030 (international) using the passcode 5099654.
To access the conference call via webcast, visit the “Investors” section of Medpace’s website at medpace.com. The webcast replay of the call will be available at the same site approximately one hour after the end of the call.
A supplemental slide presentation will also be available at the “Investors” section of Medpace’s website prior to the start of the call.
A recording of the call will be available at
About
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including without limitation statements regarding our anticipated financial results and effective tax rate used for non-GAAP adjustment purposes. In this context, forward-looking statements often address expected future business and financial performance and financial condition, and often contain words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “see,” “will,” “would,” “target,” “forecast,” “may,” “could,” “likely,” “anticipate,” “project,” “goal,” “objective,” similar expressions, and variations or negatives of these words.
These forward-looking statements are based on management’s current
expectations. These statements are neither promises nor guarantees, but
involve known and unknown risks, uncertainties and other important
factors that may cause our financial condition, actual results,
performance or achievements to be materially different from any future
results, performance or achievements expressed or implied by the
forward-looking statements, including, but not limited to, the
following: the potential loss, delay or non-renewal of our contracts, or
the non-payment by customers for services we have performed; the failure
to convert backlog to revenue at our present or historical conversion
rate; fluctuation in our results between fiscal quarters and years;
decreased operating margins due to increased pricing pressure or other
pressures; failure to perform our services in accordance with
contractual requirements, government regulations and ethical
considerations; the impact of underpricing our contracts, overrunning
our cost estimates or failing to receive approval for or experiencing
delays with documentation of change orders; our failure to successfully
execute our growth strategies; the impact of a failure to retain key
personnel or recruit experienced personnel; the risks associated with
our information systems infrastructure, including potential security
breaches and other disruptions which could compromise our information;
our failure to manage our growth effectively; adverse results from
customer or therapeutic area concentration; the risks associated with
doing business internationally; the risks associated with the Foreign
Corrupt Practices Act and other anti-corruption laws; future net losses;
the impact of changes in tax laws and regulations; the risks associated
with our intercompany pricing policies; our failure to attract suitable
investigators and patients to our clinical trials; the liability risks
associated with our research and development services; the risks related
to our Phase I clinical services; inadequate insurance coverage for our
operations and indemnification obligations; fluctuations in exchange
rates; the risks related to our relationships with existing or potential
customers who are in competition with each other; our failure to
successfully integrate potential future acquisitions; potential
impairment of goodwill or other intangible assets; our limited ability
to utilize our net operating loss carryforwards or other tax attributes;
the risks associated with the use and disposal of hazardous substances
and waste; the failure of third parties to provide us critical support
services; our limited ability to protect our intellectual property
rights; the risks associated with potential future investments in our
customers’ business or drugs; general economic conditions in the markets
in which we operate, including financial market conditions; the impact
of a natural disaster or other catastrophic event; negative outsourcing
trends in the biopharmaceutical industry and a reduction in aggregate
expenditures and research and development budgets; our inability to
compete effectively with other CROs; the impact of healthcare reform;
the impact of recent consolidation in the biopharmaceutical industry;
failure to comply with federal, state and foreign healthcare laws; the
effect of current and proposed laws and regulations regarding the
protection of personal data; our potential involvement in costly
intellectual property lawsuits; actions by regulatory authorities or
customers to limit the scope of or withdraw an approved drug, biologic
or medical device from the market; failure to keep pace with rapid
technological changes; the impact of industry-wide reputational harm to
CROs; the end result of any negotiations between the
These and other important factors discussed under the caption “Risk
Factors” in our Annual Report on Form 10-K filed with the
Non-GAAP Financial Measures
Certain financial measures presented in this press release, such as
EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Direct costs,
Adjusted Selling, general and administrative expenses, Adjusted Net
Income, and Adjusted Net Income per diluted share, are not recognized
under generally accepted accounting principles in
EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Direct costs, Adjusted Selling, general and administrative expenses, Adjusted Net Income, and Adjusted Net Income per diluted share have important limitations as analytical tools and you should not consider them in isolation, or as a substitute for, analysis of our results as reported under U.S. GAAP. See the condensed consolidated financial statements included elsewhere in this release for our U.S. GAAP results. Additionally, for reconciliations of EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Direct costs, Adjusted Selling, general and administrative expenses, Adjusted Net Income, Adjusted Net Income per diluted share to our closest reported U.S. GAAP measures, refer to the appendix of this press release.
EBITDA, Adjusted EBITDA and Adjusted EBITDA margin
We believe that EBITDA, Adjusted EBITDA, and Adjusted EBITDA margin are
useful to provide additional information to investors about certain
material non-cash and non-recurring items. While we believe these
financial measures are commonly used by investors to evaluate our
performance and that of our competitors, because not all companies use
identical calculations, this presentation of EBITDA, Adjusted EBITDA and
Adjusted EBITDA margin may not be comparable to other similarly titled
measures of other companies and should not be considered as an
alternative to performance measures derived in accordance with U.S.
GAAP. EBITDA is calculated as net income (loss) attributable to
Adjusted Net Income and Adjusted Net Income per diluted share
Adjusted Net Income measures our operating performance by adjusting net
income (loss) attributable to
Adjusted Direct costs and Adjusted Selling, general and administrative expenses
Adjusted Direct costs and Adjusted Selling, general and administrative expenses are useful to provide information to investors to evaluate core operating expenses as they exclude certain items whose fluctuations from period-to-period do not necessarily correspond to changes in the core operations of the business, but includes certain items such as certain lease payments which are otherwise excluded from core operating expenses. We believe that reporting these metrics enhance our investors’ overall understanding of our core recurring operating expenses. You should not consider Adjusted Direct costs and Adjusted Selling, general and administrative expenses as an alternative to Direct costs, excluding depreciation and amortization and Selling, general and administrative expenses, determined in accordance with U.S. GAAP, as an indicator of operating performance.
MEDPACE HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
(Amounts in thousands, except per share amounts) | Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Revenue: | (Unaudited) | |||||||||||||||
Service revenue, net | $ | 99,448 | $ | 95,376 | $ | 386,462 | $ | 370,621 | ||||||||
Reimbursed out-of-pocket revenue | 13,234 | 12,867 | 49,690 | 50,961 | ||||||||||||
Total revenue | 112,682 | 108,243 | 436,152 | 421,582 | ||||||||||||
Operating expenses: | ||||||||||||||||
Direct costs, excluding depreciation and amortization |
55,569 | 51,074 | 211,773 | 198,510 | ||||||||||||
Reimbursed out-of-pocket expenses | 13,234 | 12,867 | 49,690 | 50,961 | ||||||||||||
Selling, general and administrative | 16,842 | 16,783 | 63,357 | 61,507 | ||||||||||||
Depreciation | 2,106 | 1,961 | 8,574 | 7,442 | ||||||||||||
Amortization | 9,494 | 12,668 | 37,900 | 50,672 | ||||||||||||
Total operating expenses | 97,245 | 95,353 | 371,294 | 369,092 | ||||||||||||
Income from operations | 15,437 | 12,890 | 64,858 | 52,490 | ||||||||||||
Other expense, net: | ||||||||||||||||
Loss on extinguishment of debt | - | (10,726 | ) | - | (10,726 | ) | ||||||||||
Miscellaneous income (expense), net | 288 | 896 | (354 | ) | (423 | ) | ||||||||||
Interest expense, net | (2,051 | ) | (2,834 | ) | (7,559 | ) | (19,384 | ) | ||||||||
Total other expense, net | (1,763 | ) | (12,664 | ) | (7,913 | ) | (30,533 | ) | ||||||||
Income before income taxes | 13,674 | 226 | 56,945 | 21,957 | ||||||||||||
Income tax provision | 2,383 | 247 | 17,823 | 8,532 | ||||||||||||
Net income (loss) | $ | 11,291 | $ | (21 | ) | $ | 39,122 | $ | 13,425 | |||||||
Net income (loss) per share attributable to common shareholders: | ||||||||||||||||
Basic | $ | 0.30 | $ | (0.00 | ) | $ | 1.00 | $ | 0.38 | |||||||
Diluted | $ | 0.30 | $ | (0.00 | ) | $ | 0.98 | $ | 0.37 | |||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 36,840 | 40,660 | 39,056 | 35,690 | ||||||||||||
Diluted | 37,755 | 40,660 | 39,839 | 36,329 | ||||||||||||
MEDPACE HOLDINGS, INC. AND SUBSIDIARIES | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(Amounts in thousands, except share amounts) | As Of | |||||||
December 31, | December 31, | |||||||
2017 | 2016 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 26,485 | $ | 37,099 | ||||
Restricted cash | 7 | 308 | ||||||
Accounts receivable and unbilled, net | 83,079 | 79,767 | ||||||
Prepaid expenses and other current assets | 20,400 | 16,074 | ||||||
Total current assets | 129,971 | 133,248 | ||||||
Property and equipment, net | 48,739 | 43,805 | ||||||
Goodwill | 660,981 | 660,981 | ||||||
Intangible assets, net | 98,740 | 136,071 | ||||||
Deferred income taxes | 6,343 | 97 | ||||||
Other assets | 5,943 | 4,903 | ||||||
Total assets | $ | 950,717 | $ | 979,105 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 16,674 | $ | 10,911 | ||||
Accrued expenses | 23,673 | 24,417 | ||||||
Pre-funded study costs | 57,406 | 51,948 | ||||||
Advanced billings | 73,756 | 65,668 | ||||||
Current portion of long-term debt | 16,500 | 12,375 | ||||||
Other current liabilities | 4,697 | 3,284 | ||||||
Total current liabilities | 192,706 | 168,603 | ||||||
Long-term debt, net, less current portion | 205,111 | 151,267 | ||||||
Deemed landlord liability, less current portion | 26,602 | 28,527 | ||||||
Deferred income tax liability | 560 | 12,030 | ||||||
Deferred credit | 11,468 | - | ||||||
Other long-term liabilities | 10,740 | 7,968 | ||||||
Total liabilities | 447,187 | 368,395 | ||||||
Commitments and contingencies | ||||||||
Shareholders’ equity: | ||||||||
Preferred stock - $0.01 par-value; 5,000,000 shares authorized; 0 shares issued and outstanding at December 31, 2017 and 2016, respectively |
- | - | ||||||
Common stock - $0.01 par-value; 250,000,000 shares authorized at December 31, 2017 and 2016, respectively; 35,466,510 and 40,662,856 shares issued and outstanding at December 31, 2017 and 2016, respectively |
355 | 407 | ||||||
Treasury stock - 200,000 shares at December 31, 2017 | (6,030 | ) | - | |||||
Additional paid-in capital | 630,341 | 623,629 | ||||||
Accumulated deficit | (120,402 | ) | (9,584 | ) | ||||
Accumulated other comprehensive loss | (734 | ) | (3,742 | ) | ||||
Total shareholders’ equity | 503,530 | 610,710 | ||||||
Total liabilities and shareholders’ equity | $ | 950,717 | $ | 979,105 | ||||
MEDPACE HOLDINGS, INC. AND SUBSIDIARIES | |||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||
(Amounts in thousands) | Twelve Months Ended | ||||||||
December 31, | |||||||||
2017 | 2016 | ||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||
Net income | $ | 39,122 | $ | 13,425 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||
Depreciation | 8,574 | 7,442 | |||||||
Amortization | 37,900 | 50,672 | |||||||
Stock-based compensation expense | 4,463 | 9,815 | |||||||
Amortization of debt issuance costs and discount | 662 | 2,576 | |||||||
Loss on extinguishment of debt | - | 10,726 | |||||||
Deferred income tax provision (benefit) | 3,237 | (9,006 | ) | ||||||
Amortization and adjustment of deferred credit | (8,781 | ) | - | ||||||
Other | (673 | ) | (1,019 | ) | |||||
Changes in assets and liabilities: | |||||||||
Accounts receivable and unbilled, net | (2,898 | ) | (13,727 | ) | |||||
Prepaid expenses and other current assets | (3,533 | ) | (3,661 | ) | |||||
Accounts payable | 4,816 | 691 | |||||||
Accrued expenses | (1,313 | ) | 4,516 | ||||||
Pre-funded study costs | 5,292 | 5,400 | |||||||
Advanced billings | 7,735 | 14,723 | |||||||
Other assets and liabilities, net | 2,782 | (841 | ) | ||||||
Net cash provided by operating activities | 97,385 | 91,732 | |||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||
Property and equipment expenditures | (11,724 | ) | (13,537 | ) | |||||
Acquisition of intangibles | (569 | ) | - | ||||||
Other | 56 | 115 | |||||||
Net cash used in investing activities | (12,237 | ) | (13,422 | ) | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||
Payment for common stock issuance costs | - | (2,719 | ) | ||||||
Proceeds from stock option exercises | 1,812 | 537 | |||||||
Repurchases of common stock | (155,583 | ) | - | ||||||
Excess tax benefit from stock-based compensation | - | 25 | |||||||
Proceeds from issuance of debt, net of original issue discount | - | 164,506 | |||||||
Payment of debt | (12,375 | ) | (390,060 | ) | |||||
Proceeds from revolving loan | 100,000 | - | |||||||
Payments on revolving loan | (30,000 | ) | - | ||||||
Debt issuance costs | - | (1,802 | ) | ||||||
Payment of deemed landlord liability | (1,682 | ) | (1,525 | ) | |||||
Payment on debt extinguishment | - | (548 | ) | ||||||
Proceeds from common stock issued, net | - | 173,578 | |||||||
Net cash used in financing activities | (97,828 |
) |
(58,008 | ) | |||||
EFFECT OF EXCHANGE RATES ON CASH, CASH EQUIVALENTS, AND RESTRICTED CASH |
1,765 | (632 | ) | ||||||
(DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | (10,915 | ) | 19,670 | ||||||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — Beginning of period |
37,407 | 17,737 | |||||||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — End of period |
$ | 26,492 | $ | 37,407 | |||||
MEDPACE HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES (UNAUDITED) | ||||||||||||||||
(Amounts in thousands, except per share amounts) | Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
RECONCILIATION OF GAAP NET INCOME TO EBITDA AND ADJUSTED EBITDA | ||||||||||||||||
Net income (loss) (GAAP) | $ | 11,291 | $ | (21 | ) | $ | 39,122 | $ | 13,425 | |||||||
Interest expense, net | 2,051 | 2,834 | 7,559 | 19,384 | ||||||||||||
Income tax provision | 2,383 | 247 | 17,823 | 8,532 | ||||||||||||
Depreciation | 2,106 | 1,961 | 8,574 | 7,442 | ||||||||||||
Amortization | 9,494 | 12,668 | 37,900 | 50,672 | ||||||||||||
EBITDA (Non-GAAP) | $ | 27,325 | $ | 17,689 | $ | 110,978 | $ | 99,455 | ||||||||
Stock compensation expense: liability awards mark-to-market (a) |
- | - | - | 5,668 | ||||||||||||
Corporate campus lease payments (b) | (954 | ) | (937 | ) | (3,771 | ) | (3,730 | ) | ||||||||
Loss on extinguishment of debt (f) | - | 10,726 | - | 10,726 | ||||||||||||
Other transaction expenses (d) | 630 | - | 835 | 1,247 | ||||||||||||
Adjusted EBITDA (Non-GAAP) | $ | 27,001 | $ | 27,478 | $ | 108,042 | $ | 113,366 | ||||||||
Net income (loss) margin (GAAP) | 11.4 | % | (0.0) | % | 10.1 | % | 3.6 | % | ||||||||
Adjusted EBITDA margin (Non-GAAP) | 27.2 | % | 28.8 | % | 28.0 | % | 30.6 | % | ||||||||
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED NET INCOME | ||||||||||||||||
Net income (loss) (GAAP) | $ | 11,291 | $ | (21 | ) | $ | 39,122 | $ | 13,425 | |||||||
Amortization | 9,494 | 12,668 | 37,900 | 50,672 | ||||||||||||
Stock compensation expense: liability awards mark-to-market (a) |
- | - | - | 5,668 | ||||||||||||
Corporate campus lease payments - principal portion (b) | (442 | ) | (396 | ) | (1,682 | ) | (1,525 | ) | ||||||||
Loss on extinguishment of debt (f) | - | 10,726 | - | 10,726 | ||||||||||||
Other transaction expenses (d) | 630 | - | 835 | 1,247 | ||||||||||||
Deferred financing fees (c) | 164 | 552 | 662 | 2,576 | ||||||||||||
Income tax effect of adjustments (e) | (3,545 | ) | (9,185 | ) | (13,577 | ) | (27,052 | ) | ||||||||
Tax reform adjustments (g) | (2,795 |
) |
- | (2,795 | ) | - | ||||||||||
Adjusted net income (Non-GAAP) | $ | 14,797 | $ | 14,344 | $ | 60,465 | $ | 55,737 | ||||||||
Net income (loss) per diluted share (GAAP) | $ | 0.30 | $ | (0.00 | ) | $ | 0.98 | $ | 0.37 | |||||||
Adjusted net income per diluted share (Non-GAAP) | $ | 0.39 | $ | 0.35 | $ | 1.52 | $ | 1.53 | ||||||||
Diluted average common shares outstanding | 37,755 | 40,660 | 39,839 | 36,329 | ||||||||||||
RECONCILIATION OF ADJUSTED DIRECT COSTS | ||||||||||||||||
Direct costs, excluding depreciation and amortization (GAAP) | $ | 55,569 | $ | 51,074 | $ | 211,773 | $ | 198,510 | ||||||||
Corporate campus lease payments (b) | 811 | 797 | 3,205 | 3,170 | ||||||||||||
Stock compensation expense: liability awards mark-to-market (a) |
- | - | - | (3,615 | ) | |||||||||||
Adjusted direct costs (Non-GAAP) | $ | 56,380 | $ | 51,871 | $ | 214,978 | $ | 198,065 | ||||||||
RECONCILIATION OF ADJUSTED SELLING, GENERAL AND ADMINISTRATIVE | ||||||||||||||||
Selling, general and administrative (GAAP) | $ | 16,842 | $ | 16,783 | $ | 63,357 | $ | 61,507 | ||||||||
Corporate campus lease payments (b) | 143 | 140 | 566 | 560 | ||||||||||||
Other transaction expenses (d) | (630 | ) | - | (835 | ) | (1,247 | ) | |||||||||
Stock compensation expense: liability awards mark-to-market (a) |
- | - | - | (2,053 | ) | |||||||||||
Adjusted selling, general and administrative (Non-GAAP) | $ | 16,355 | $ | 16,923 | $ | 63,088 | $ | 58,767 | ||||||||
MEDPACE HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
FY 2018 GUIDANCE RECONCILIATION UNDER ASC 605 (UNAUDITED) | ||||||||||||||||||||||||
(Amounts in millions, except per share amounts) | Forecast 2018 | Forecast 2018 | ||||||||||||||||||||||
Adjusted Diluted Earnings | Year ended | |||||||||||||||||||||||
Adjusted Net Income | Per Share | December 31, 2017 | ||||||||||||||||||||||
Adjusted | ||||||||||||||||||||||||
Net Income | ||||||||||||||||||||||||
Adjusted Net | per diluted | |||||||||||||||||||||||
Low | High | Low | High | Income | share | |||||||||||||||||||
Net income and diluted earnings per share (GAAP) | $ | 43.9 | $ | 48.1 | $ | 1.21 | $ | 1.33 | $ | 39.1 | $ | 0.98 | ||||||||||||
Adjustments: | ||||||||||||||||||||||||
Amortization | 29.6 | 29.6 | 0.81 | 0.81 | 37.9 | 0.95 | ||||||||||||||||||
Other transaction expenses (d) | - | - | - | - | 0.8 | 0.02 | ||||||||||||||||||
Corporate campus lease payments - principal portion (b) |
(1.9 | ) | (1.9 | ) | (0.05 | ) | (0.05 | ) | (1.6 | ) | (0.04 | ) | ||||||||||||
Deferred financing fees (c) | 0.7 | 0.7 | 0.02 | 0.02 | 0.7 | 0.02 | ||||||||||||||||||
Income tax effect of adjustments (e) | (6.3 | ) | (6.5 | ) | (0.17 | ) | (0.18 | ) | (13.6 | ) | (0.34 | ) | ||||||||||||
Tax reform adjustments (g) | - | - | - | - | (2.8 | ) | (0.07 | ) | ||||||||||||||||
Adjusted net income and adjusted net income per diluted share (Non-GAAP) |
$ | 66.0 | $ | 70.0 | $ | 1.82 | $ | 1.93 | $ | 60.5 | $ | 1.52 | ||||||||||||
Depreciation | 9.7 | 9.7 | ||||||||||||||||||||||
Income tax provision | 18.9 | 20.9 | ||||||||||||||||||||||
Interest expense, net | 7.4 | 7.4 | ||||||||||||||||||||||
Adjusted EBITDA (Non-GAAP) | $ | 102.0 | $ | 108.0 | ||||||||||||||||||||
(a) | Consists of period end mark-to-market fair value adjustments associated with liability classified awards. Future stock based awards activity is expected to be classified as equity for accounting purposes and will not be subject to period ending fair value adjustments. | |
(b) | Represents cash rental payments on two corporate headquarter buildings that are accounted for as deemed assets and subject to depreciation expense over the life of the lease. Payments made for these leases are accounted for with a principal portion and an interest portion, consistent with deemed landlord liability accounting. The interest portion of these payments is included in net cash provided by operating activities in our statement of cash flows. The principal portion is reflected as a financing activity in our statement of cash flows. These adjustments for purposes of arriving at Adjusted EBITDA, Adjusted Direct costs, Adjusted Selling, general and administrative expenses and Adjusted Net Income have the effect of presenting these leases consistently with all other office lease rentals that we have globally. | |
(c) | Represents amortization of the discount and issuance costs deferred on the consolidated balance sheet associated with the issuance of the Senior Secured Credit Facility. | |
(d) | Represents advisory costs and other fees incurred in connection with the August 2016 initial public offering and the 2017 S-3 registration statement and the Prospectus. | |
(e) | Represents the tax effect of the total adjustments at 39% for 2016. Fourth quarter of 2017 and year-to-date 2017 is reflective of an estimated effective tax rate of 36%. For full year 2018 guidance, a tax rate of 22.0% to 25.0% is assumed. | |
(f) | Represents a loss on extinguishment of long-term debt in connection with the repayment and extinguishment of our obligations under the previous Senior Secured Credit Facilities during the fourth quarter of 2016. | |
(g) | Consists of one time adjustments due to U.S. federal tax reform passed in December 2017, including revaluation of deferred credit, partially offset by revaluation of deferred tax assets and deferred tax liabilities, transition tax, and other miscellaneous tax reform related items. |
View source version on businesswire.com: http://www.businesswire.com/news/home/20180226006476/en/
Source:
Medpace Holdings, Inc.
Media Contact:
Julie Hopkins,
513-579-9911 x12627
j.hopkins@medpace.com
or
Investor
Contact:
investor@medpace.com