medp-8k_20200727.htm
false 0001668397 0001668397 2020-07-27 2020-07-27

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 27, 2020

 

MEDPACE HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

001-37856

 

32-0434904

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

 

 

5375 Medpace Way

 

 

 

 

Cincinnati, Ohio 45227

(Address of Principal Executive Offices, and Zip Code)

 

(513) 579-9911

Registrant’s Telephone Number, Including Area Code

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading

Symbol(s)

Name of each exchange on which registered

Common Stock

MEDP

Nasdaq Global Select Market

 


 

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.    

 

 

 


 

Item 2.02    Results of Operations and Financial Condition

On July 27, 2020, Medpace Holdings, Inc. (the “Company”) issued a press release announcing its financial results for the three and six months ended June 30, 2020.  The full text of the press release was posted on the Company’s internet website and is furnished as Exhibit 99.1 hereto and incorporated herein by reference.

Pursuant to General Instruction B.2 of Current Report on Form 8-K, the information contained in, or incorporated into, Item 2.02, including the press release attached as Exhibit 99.1, is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any registration statement or other filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference to such filing.

Item 9.01    Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit No.

 

Description

99.1

 

Press release dated July 27, 2020

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document)


 


 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

MEDPACE HOLDINGS, INC.

 

 

 

 

 

 

 

Date:

 

July 27, 2020

 

By:

 

/s/ Jesse J. Geiger

 

 

 

 

Name:

 

Jesse J. Geiger

 

 

 

 

Title:

 

Chief Financial Officer and Chief Operating Officer, Laboratory Operations

 

 

medp-ex991_6.htm

Exhibit 99.1

Media Contact:

Julie Hopkins

Medpace Holdings, Inc.

513.579.9911 x12627

j.hopkins@medpace.com

 

Investor Contact:

investor@medpace.com

 

 

 

 

 

 

 

 

 

 

 

 

FOR IMMEDIATE RELEASE

 

Medpace Holdings, Inc. Reports Second Quarter 2020 Results

 

Revenue of $205.0 million in the second quarter of 2020 decreased 4.3% from revenue of $214.1 million for the comparable prior-year period, representing a backlog conversion rate of 15.8%.

Net new business awards were $254.1 million in the second quarter of 2020, representing a decrease of 9.0% from net new business awards of $279.2 million for the comparable prior-year period, which resulted in a net book-to-bill ratio of 1.24x.

Second quarter of 2020 GAAP net income was $24.1 million, or $0.64 per diluted share, versus GAAP net income of $27.5 million, or $0.73 per diluted share, for the comparable prior-year period. Net income margin was 11.8% and 12.8% for the second quarter of 2020 and 2019, respectively.

EBITDA was $35.0 million for the second quarter of 2020, a decrease of 12.9% from EBITDA of $40.2 million for the comparable prior-year period, resulting in an EBITDA margin of 17.1%.

CINCINNATI, OHIO, July 27, 2020-- Medpace Holdings, Inc. (Nasdaq: MEDP) (“Medpace”) today announced financial results for the second quarter ended June 30, 2020.

 

Second Quarter 2020 Financial Results

 

Revenue for the three months ended June 30, 2020 decreased 4.3% to $205.0 million, compared to $214.1 million for the comparable prior-year period. On a constant currency organic basis, revenue for the second quarter of 2020 decreased 4.1% compared to the second quarter of 2019.

 

Backlog as of June 30, 2020 grew 14.6% to $1.3 billion from $1.2 billion as of June 30, 2019. Net new business awards were $254.1 million, representing a net book-to-bill ratio of 1.24x for the second quarter of 2020, as compared to $279.2 million for the comparable prior-year period. The Company calculates the net book-to-bill ratio by dividing net new business awards by revenue.

 

For the second quarter of 2020, total direct costs were $148.4 million, compared to total direct costs of $150.3 million in the second quarter of 2019. Selling, general and administrative (SG&A) expenses were $21.9 million in the second quarter of 2020, compared to SG&A expenses of $23.6 million in the second quarter of 2019.

 

GAAP net income for the second quarter of 2020 was $24.1 million, or $0.64 per diluted share, versus GAAP net income of $27.5 million, or $0.73 per diluted share, for the second quarter of 2019. This resulted in a net income margin of 11.8% and 12.8% for the second quarter of 2020 and 2019, respectively.

 

EBITDA for the second quarter of 2020 decreased 12.9% to $35.0 million, or 17.1% of revenue, compared to $40.2 million, or 18.8% of revenue, for the comparable prior-year period. On a constant currency basis, EBITDA for the second quarter of 2020 decreased 15.0% from the second quarter of 2019.

 

A reconciliation of the Company’s non-GAAP financial measures, including EBITDA and EBITDA margin to the corresponding GAAP measures is provided below.

 

 

 

 

1


Balance Sheet and Liquidity

 

The Company’s Cash and cash equivalents were $160.9 million at June 30, 2020, and the Company generated $44.3 million in cash flow from operating activities during the second quarter of 2020. During the second quarter of 2020, the Company repurchased approximately 0.11 million shares at an average price of $68.65 per share for a total of $7.6 million. The Company had $49.2 million remaining under its authorized share repurchase program at the end of the quarter.

 

Financial Guidance

 

The Company forecasts 2020 revenue in the range of $880.0 million to $920.0 million, representing growth of 2.2% to 6.9% over 2019 revenue of $861.0 million. GAAP net income for full year 2020 is forecasted in the range of $136.0 million to $144.0 million. Additionally, full year 2020 EBITDA is expected in the range of $180.0 million to $190.0 million. Based on forecasted 2020 revenue of $880.0 million to $920.0 million and GAAP net income of $136.0 million to $144.0 million, diluted earnings per share (GAAP) is forecasted in the range of $3.62 to $3.83. This guidance assumes a full year 2020 tax rate of 15.0% to 16.0% and does not reflect the potential impact of any share repurchases the Company may make pursuant to the share repurchase program.

 

Conference Call Details

 

Medpace will host a conference call at 9:00 a.m. ET, Tuesday, July 28, 2020, to discuss its second quarter 2020 results.

 

To participate in the conference call, dial 800-219-7113 (domestic) or 574-990-1030 (international) using the passcode 7182886.

 

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 12:00 p.m. ET on Tuesday, July 28, 2020 until 12:00 p.m. ET on Tuesday, August 11, 2020. To hear this recording, dial 855-859-2056 (domestic) or 404-537-3406 (international) using the passcode 7182886.

 

About Medpace

 

Medpace is a scientifically-driven, global, full-service clinical contract research organization (CRO) providing Phase I-IV clinical development services to the biotechnology, pharmaceutical and medical device industries. Medpace’s mission is to accelerate the global development of safe and effective medical therapeutics through its high-science and disciplined operating approach that leverages regulatory and therapeutic expertise across all major areas including oncology, cardiology, metabolic disease, endocrinology, central nervous system and anti-viral and anti-infective. Headquartered in Cincinnati, Ohio, Medpace employs approximately 3,400 people across 38 countries as of June 30, 2020.

 

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 (including share price 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 factors; 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 executives or other personnel or recruit experienced personnel; the risks associated with our information systems infrastructure, including potential security breaches and other disruptions

2


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, including the effects of tariffs and trade wars; 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 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 effect of the U.K.’s withdrawal from the EU, which could have implications on our research, commercial and general business operations in the U.K. and the EU; changes in U.S. generally accepted accounting principles; risks related to internal control over financial reporting; our ability to fulfill our debt obligations; the risks associated with incurring additional debt or undertaking additional debt obligations; the effect of covenant restrictions under our debt agreements on our ability to operate our business; our inability to generate sufficient cash to service all of our indebtedness or other funding obligations; fluctuations in interest rates; the risks and uncertainties related to disruptions to or reductions in business operations or prospects due to pandemics, epidemics, widespread health emergencies, or outbreaks of infectious diseases such as coronavirus disease COVID-19; and our dependence on our lenders, which may not be able to fund borrowings under the credit commitments, and our inability to borrow.

 

These and other important factors discussed under the caption “Risk Factors” in our Annual Report on Form 10-K filed with the Securities and Exchange Commission, or SEC, on February 25, 2020, and our other reports filed with the SEC could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. We cannot guarantee that any forward-looking statement will be realized. Achievement of anticipated results is subject to substantial risks, uncertainties and inaccurate assumptions. Should known or unknown risks or uncertainties materialize or should underlying assumptions prove inaccurate, actual results could vary materially from past results and those anticipated, estimated or projected. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release and in our filings with the SEC. Any such forward-looking statements represent management’s estimates as of the date of this press release. While we may elect to update such forward-looking statements at some point in the future, we disclaim any obligation to do so, even if subsequent events cause our views to change. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.

 

Non-GAAP Financial Measures

 

Certain financial measures presented in this press release, such as EBITDA and EBITDA margin, are not recognized under generally accepted accounting principles in the United States of America, or U.S. GAAP. Management uses EBITDA and EBITDA margin or comparable metrics as a measurement used in evaluating our operating performance on a consistent basis, as a consideration to assess incentive compensation for our employees, for planning purposes, including the preparation of our internal annual operating budget, and to evaluate the performance and effectiveness of our operational strategies.

 

EBITDA and EBITDA margin 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 and EBITDA margin to our closest reported U.S. GAAP measures, refer to the appendix of this press release.

 

We believe that EBITDA and 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 and 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 attributable to Medpace Holdings, Inc. before income tax expense, interest expense, net, depreciation and amortization. EBITDA margin is calculated by dividing EBITDA by Revenue, net for each period. Our presentation of EBITDA and EBITDA margin should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.

3


MEDPACE HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except per share amounts)

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Revenue, net

 

$

204,995

 

 

$

214,104

 

 

$

435,874

 

 

$

414,845

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct service costs, excluding depreciation and amortization

 

 

86,625

 

 

 

79,327

 

 

 

175,420

 

 

 

154,436

 

Reimbursed out-of-pocket expenses

 

 

61,733

 

 

 

70,985

 

 

 

138,739

 

 

 

141,579

 

Total direct costs

 

 

148,358

 

 

 

150,312

 

 

 

314,159

 

 

 

296,015

 

Selling, general and administrative

 

 

21,855

 

 

 

23,556

 

 

 

46,979

 

 

 

44,864

 

Depreciation

 

 

2,674

 

 

 

1,982

 

 

 

5,127

 

 

 

3,973

 

Amortization

 

 

1,980

 

 

 

2,995

 

 

 

3,977

 

 

 

8,839

 

Total operating expenses

 

 

174,867

 

 

 

178,845

 

 

 

370,242

 

 

 

353,691

 

Income from operations

 

 

30,128

 

 

 

35,259

 

 

 

65,632

 

 

 

61,154

 

Other income (expense), net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miscellaneous income (expense), net

 

 

239

 

 

 

(19

)

 

 

856

 

 

 

(301

)

Interest (expense) income, net

 

 

(5

)

 

 

(748

)

 

 

352

 

 

 

(1,703

)

Total other income (expense), net

 

 

234

 

 

 

(767

)

 

 

1,208

 

 

 

(2,004

)

Income before income taxes

 

 

30,362

 

 

 

34,492

 

 

 

66,840

 

 

 

59,150

 

Income tax provision

 

 

6,258

 

 

 

7,037

 

 

 

13,782

 

 

 

12,497

 

Net income

 

$

24,104

 

 

$

27,455

 

 

$

53,058

 

 

$

46,653

 

Net income per share attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.68

 

 

$

0.76

 

 

$

1.48

 

 

$

1.30

 

Diluted

 

$

0.64

 

 

$

0.73

 

 

$

1.40

 

 

$

1.24

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

35,386

 

 

 

35,839

 

 

 

35,705

 

 

 

35,772

 

Diluted

 

 

37,328

 

 

 

37,389

 

 

 

37,680

 

 

 

37,377

 

 

4


MEDPACE HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except share amounts)

 

As Of

 

 

 

June 30,

 

 

December 31,

 

 

 

2020

 

 

2019

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

160,903

 

 

$

131,920

 

Accounts receivable and unbilled, net

 

 

127,286

 

 

 

155,662

 

Prepaid expenses and other current assets

 

 

30,893

 

 

 

29,446

 

Total current assets

 

 

319,082

 

 

 

317,028

 

Property and equipment, net

 

 

65,954

 

 

 

47,292

 

Operating lease right-of-use assets

 

 

113,566

 

 

 

52,152

 

Goodwill

 

 

662,427

 

 

 

662,396

 

Intangible assets, net

 

 

50,373

 

 

 

54,350

 

Deferred income taxes

 

 

469

 

 

 

376

 

Other assets

 

 

10,263

 

 

 

9,477

 

Total assets

 

$

1,222,134

 

 

$

1,143,071

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

14,879

 

 

$

22,404

 

Accrued expenses

 

 

102,950

 

 

 

109,252

 

Advanced billings

 

 

195,351

 

 

 

192,359

 

Other current liabilities

 

 

24,804

 

 

 

18,987

 

Total current liabilities

 

 

337,984

 

 

 

343,002

 

Operating lease liabilities

 

 

114,984

 

 

 

45,212

 

Deferred income tax liability

 

 

15,341

 

 

 

12,849

 

Other long-term liabilities

 

 

15,756

 

 

 

15,725

 

Total liabilities

 

 

484,065

 

 

 

416,788

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock - $0.01 par-value; 5,000,000 shares authorized; no shares issued and outstanding at June 30, 2020 and December 31, 2019, respectively

 

 

-

 

 

 

-

 

Common stock - $0.01 par-value; 250,000,000 shares authorized at June 30, 2020 and December 31, 2019, respectively; 35,408,120 and 36,065,278 shares issued and outstanding at June 30, 2020 and December 31, 2019, respectively

 

 

354

 

 

 

360

 

Treasury stock - 200,000 shares at June 30, 2020 and December 31, 2019, respectively

 

 

(6,030

)

 

 

(6,030

)

Additional paid-in capital

 

 

676,621

 

 

 

666,585

 

Retained earnings

 

 

70,347

 

 

 

68,109

 

Accumulated other comprehensive loss

 

 

(3,223

)

 

 

(2,741

)

Total shareholders’ equity

 

 

738,069

 

 

 

726,283

 

Total liabilities and shareholders’ equity

 

$

1,222,134

 

 

$

1,143,071

 

5


MEDPACE HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

  

 

 

 

 

 

 

 

 

(Amounts in thousands)

 

Six Months Ended

 

 

 

June 30,

 

 

 

2020

 

 

2019

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

Net income

 

$

53,058

 

 

$

46,653

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

5,127

 

 

 

3,973

 

Amortization

 

 

3,977

 

 

 

8,839

 

Stock-based compensation expense

 

 

8,061

 

 

 

8,568

 

Amortization of debt issuance costs and discount

 

 

-

 

 

 

874

 

Noncash lease expense

 

 

6,288

 

 

 

4,787

 

Deferred income tax provision

 

 

2,416

 

 

 

1,840

 

Amortization and adjustment of deferred credit

 

 

(356

)

 

 

(400

)

Other

 

 

(265

)

 

 

10

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable and unbilled, net

 

 

28,524

 

 

 

(15,470

)

Prepaid expenses and other current assets

 

 

(860

)

 

 

(3,414

)

Accounts payable

 

 

(7,173

)

 

 

5,338

 

Accrued expenses

 

 

(5,933

)

 

 

6,066

 

Advanced billings

 

 

3,094

 

 

 

17,546

 

Lease liabilities

 

 

(4,933

)

 

 

(4,338

)

Other assets and liabilities, net

 

 

2,390

 

 

 

(237

)

Net cash provided by operating activities

 

 

93,415

 

 

 

80,635

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Property and equipment expenditures

 

 

(14,885

)

 

 

(5,990

)

Other

 

 

48

 

 

 

(1,292

)

Net cash used in investing activities

 

 

(14,837

)

 

 

(7,282

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Proceeds from stock option exercises

 

 

1,976

 

 

 

3,891

 

Repurchases of common stock

 

 

(50,827

)

 

 

-

 

Payment of debt

 

 

-

 

 

 

(80,438

)

Net cash used in financing activities

 

 

(48,851

)

 

 

(76,547

)

EFFECT OF EXCHANGE RATES ON CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

 

 

(744

)

 

 

10

 

INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

 

 

28,983

 

 

 

(3,184

)

CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — Beginning of period

 

 

131,920

 

 

 

23,282

 

CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — End of period

 

$

160,903

 

 

$

20,098

 

6


MEDPACE HOLDINGS, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES (UNAUDITED)

 

(Amounts in thousands, except per share amounts)

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

RECONCILIATION OF GAAP NET INCOME TO EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

24,104

 

 

$

27,455

 

 

$

53,058

 

 

$

46,653

 

Interest expense (income), net

 

 

5

 

 

 

748

 

 

 

(352

)

 

 

1,703

 

Income tax provision

 

 

6,258

 

 

 

7,037

 

 

 

13,782

 

 

 

12,497

 

Depreciation

 

 

2,674

 

 

 

1,982

 

 

 

5,127

 

 

 

3,973

 

Amortization

 

 

1,980

 

 

 

2,995

 

 

 

3,977

 

 

 

8,839

 

EBITDA (Non-GAAP)

 

$

35,021

 

 

$

40,217

 

 

$

75,592

 

 

$

73,665

 

Net income margin (GAAP)

 

 

11.8

%

 

 

12.8

%

 

 

12.2

%

 

 

11.2

%

EBITDA margin (Non-GAAP)

 

 

17.1

%

 

 

18.8

%

 

 

17.3

%

 

 

17.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2020 GUIDANCE RECONCILIATION (UNAUDITED)

 

(Amounts in millions, except per share amounts)

 

Forecast 2020

 

 

Forecast 2020

 

 

 

Net Income

 

 

Diluted Earnings Per Share

 

 

 

Low

 

 

High

 

 

Low

 

 

High

 

Net income and diluted earnings per share (GAAP)

 

$

136.0

 

 

$

144.0

 

 

$

3.62

 

 

$

3.83

 

  Amortization

 

 

7.9

 

 

 

7.9

 

 

 

 

 

 

 

 

 

  Depreciation

 

 

11.6

 

 

 

11.6

 

 

 

 

 

 

 

 

 

  Income tax provision

 

 

24.9

 

 

 

26.9

 

 

 

 

 

 

 

 

 

  Interest income, net

 

 

(0.4

)

 

 

(0.4

)

 

 

 

 

 

 

 

 

EBITDA (Non-GAAP)

 

$

180.0

 

 

$

190.0

 

 

 

 

 

 

 

 

 

 

7