Syneos Health Reports Third Quarter 2020 Results
Highlights
- Announced agreement to acquire Synteract, a mid-sized, full-service CRO focused on the fast growing emerging biopharma sector.
- GAAP revenue of
$1,099.0 million for the three months endedSeptember 30, 2020 , representing a sequential increase of 8.4% compared to the three months endedJune 30, 2020 . - Net new business awards of
$1,206.3 million and$5,892.1 million for the three and twelve months endedSeptember 30, 2020 , representing book-to-bill ratios of 1.10x and 1.31x, respectively.- Clinical Solutions segment net new business awards of
$995.0 million and$4,711.3 million for the three and twelve months endedSeptember 30, 2020 , representing book-to-bill ratios of 1.20x and 1.41x, respectively. Clinical Solutions backlog growth of 18.2% compared to the same period in 2019. - Commercial Solutions segment net new business awards of
$211.3 million and$1,180.8 million for the three and twelve months endedSeptember 30, 2020 , representing book-to-bill ratios of 0.78x and 1.04x, respectively.
- Clinical Solutions segment net new business awards of
- GAAP net income of
$63.4 million and GAAP diluted earnings per share of$0.60 for the three months endedSeptember 30, 2020 . - Adjusted diluted earnings per share of
$1.04 for the three months endedSeptember 30, 2020 , representing growth of 19.5% compared to the three months endedSeptember 30, 2019 . - Adjusted EBITDA of
$182.8 million for the three months endedSeptember 30, 2020 , representing Adjusted EBITDA margin of 16.6% and growth of 8.9% compared to the three months endedSeptember 30, 2019 . - Updated full-year 2020 guidance; revenue of
$4,370 million to$4,440 million , adjusted EBITDA of$620 million to$640 million , and adjusted diluted earnings per share of$3.33 to$3.46 . - Initiated full-year 2021 revenue outlook of
$4,900 million to$5,100 million , which excludes the announced acquisition of Synteract.
“We delivered strong sequential revenue growth with profit outperformance in the third quarter. Our differentiated model continues to resonate with customers and our value proposition is further strengthened with our agreement to acquire Synteract,” said
Third Quarter 2020 Results
Please refer to the "Use of Non-GAAP Financial Measures" and "Reconciliation of GAAP to Non-GAAP Measures" included in this press release and accompanying tables for important disclosures about non-GAAP measures and a reconciliation of these measures to the nearest GAAP measures.
For the three months ended
For the three months ended
For the three months ended
GAAP net income for the three months ended
Adjusted net income for the three months ended
Adjusted EBITDA for the three months ended
Year-to-Date 2020 Results
For the nine months ended
For the nine months ended
For the nine months ended
GAAP net income for the nine months ended
Adjusted net income for the nine months ended
Adjusted EBITDA for the nine months ended
Net New Business Awards and Backlog
Net new business awards were
COVID-19 Update
Update on Operations
Physical access to investigative sites steadily improved during the third quarter, with approximately 70% of investigative sites now permitting some level of physical site visits. However, capacity constraints remain at some of these sites, which we are mitigating through remote monitoring activities. In addition, another 20% of investigative sites continue to allow only some level of remote monitoring. 10% of investigative sites remained completely inaccessible as of
Within Commercial Solutions, the Deployment Solutions field teams have continued a gradual return to in-person visits to their healthcare providers (“HCP”s) where possible – currently in about 55% of territories. Field teams have continued to experience limitations on their abilities to physically visit HCPs in other territories, as well as delays and cancellations of existing projects, and travel restrictions.
The Company effectively implemented its planned cost management strategies while ensuring all measures were being appropriately balanced with the continued commitment to maintain excellent delivery quality and quickly re-accelerate work activities for the benefit of its customers.
Liquidity and Capital Management Update
The Company remains confident in its liquidity position, which includes cash on hand of
During the three months ended
During the three months ended
Full Year 2020 Business Outlook
The Company's guidance takes into account a number of factors, including existing backlog, current sales pipeline, trends in cancellations and delays, and the Company’s ForwardBound initiative, which includes expansion of the Syneos Operating Network, process optimization, and automation initiatives. In addition, the guidance presented below represents the Company’s best efforts to estimate the impact of COVID-19 on its business. These include reductions in patient enrollment rates, and a reduction in the number of onsite monitoring and Commercial field sales visits, compared to our prior expectations. The severity and duration of the COVID-19 pandemic are outside of the Company’s control and, given their uncertain nature, could cause the Company’s future operating results to be different from our current expectations, particularly if the impact of the pandemic worsens. Furthermore, the guidance presented below is based on current foreign currency exchange rates, current interest rates, and the Company's expected FY 2020 non-GAAP effective tax rate of approximately 24.0%. The guidance is based upon the Company's estimated number of weighted average diluted shares outstanding, and does not take into account any share repurchases beyond the third quarter of 2020. The Company's full year 2020 guidance is outlined below:
Guidance Issued as of |
Guidance Issued as of |
|||||||||||||||
FY 2020 | FY 2020 | |||||||||||||||
Low | High | Low | High | |||||||||||||
(in millions, except per share data) | (in millions, except per share data) | |||||||||||||||
Revenue | $ | 4,470 | $ | 4,570 | $ | 4,370 | $ | 4,440 | ||||||||
Adjusted EBITDA | 600 | 640 | 620 | 640 | ||||||||||||
Adjusted Diluted EPS | $ | 3.16 | $ | 3.38 | $ | 3.33 | $ | 3.46 | ||||||||
Full Year 2021 Business Outlook
For the full year 2021, the Company expects revenue of
This outlook excludes the acquisition of Synteract. This outlook further assumes that the COVID-19 recovery continues to progress based upon revised expectations, including decreased restrictions on site access in 2021, and patient enrollment rates returning to pre-COVID levels, along with a sustained increase in the use of remote monitoring and field team visits.
Important disclosures in this earnings release about and reconciliations of historical and forward-looking non-GAAP measures, to the nearest corresponding GAAP measures are provided below under "Use of Non-GAAP Financial Measures" and "Reconciliation of GAAP to Non-GAAP Measures.”
Webcast and Conference Call Details
An archived replay of the conference call is expected to be available online at investor.syneoshealth.com after 1:00 p.m. ET on
About
Forward-Looking Statements
Except for historical information, all of the statements, expectations, and assumptions contained in this press release are forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995, including the future impact of the COVID-19 pandemic on our business, financial results and financial condition, the closing of our acquisition of Synteract and the source of funding for such acquisition, anticipated financial results for the full year 2020 and 2021, our foundation for growth in 2021, and plans for cost savings and capital deployment. Actual results might differ materially from those explicit or implicit in the forward-looking statements. Important factors that could cause actual results to differ materially include, but are not limited to: reliance on key personnel; principal investigators and patients; general and international economic, political, and other risks, including currency and stock market fluctuations and the uncertain economic environment; risks associated with the COVID-19 pandemic; the Company's ability to adequately price its contracts and not overrun cost estimates; any adverse effects from the Company's customer or therapeutic area concentration; the Company's ability to maintain or generate new business awards; the Company's ability to increase its market share, grow its business, and execute its growth strategies; the Company's backlog not being indicative of future revenues and its ability to realize the anticipated future revenue reflected in its backlog; fluctuations in the Company's operating results and effective income tax rate; risks related to the Company's information systems and cybersecurity; changes and costs of compliance with regulations related to data privacy; risks related to the United Kingdom’s withdrawal from the
Use of Non-GAAP Financial Measures
In addition to the financial measures prepared in accordance with
A “non-GAAP financial measure” is generally defined as a numerical measure of a company’s financial performance that excludes or includes amounts from the most directly comparable measure calculated and presented in accordance with GAAP in the statements of operations, balance sheets, or statements of cash flows of the Company.
The Company defines adjusted revenue and segment adjusted revenue as GAAP revenue and segment revenue, respectively, adjusted to include revenue eliminated as a result of purchase accounting.
The Company defines adjusted net income (including adjusted diluted earnings per share) as net income (including diluted earnings per share) excluding acquisition-related deferred revenue adjustments; acquisition-related amortization; restructuring and other costs; transaction and integration-related expenses; share-based compensation expense; gain or loss on extinguishment of debt; other income (expense), net; the income tax effect of the above adjustments; and the impact of the base erosion and anti-abuse tax.
EBITDA represents earnings before interest, taxes, depreciation and amortization. The Company defines adjusted EBITDA as EBITDA, further adjusted to exclude expenses and transactions that the Company believes are not representative of its core operations, namely: acquisition-related deferred revenue adjustments; restructuring and other costs; transaction and integration-related expenses; share-based compensation expense; other income (expense), net; and gain or loss on extinguishment of debt. The Company presents EBITDA and adjusted EBITDA because it believes they are useful metrics for investors as they are commonly used by investors, analysts and debt holders to measure the Company's ability to fund capital expenditures and meet working capital requirements.
Each of the non-GAAP measures noted above are used by management and the Board to evaluate the Company's core operating results because they exclude certain items whose fluctuations from period-to-period do not necessarily correspond to changes in the core operations of the business. Adjusted net income (including adjusted diluted earnings per share) and adjusted EBITDA are used by management and the Board to assess the performance of the Company's business.
Non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the Company's results of operations as determined in accordance with GAAP. Also, other companies might calculate these measures differently. Investors are encouraged to review the reconciliations of the non-GAAP financial measures to their most directly comparable GAAP measures included in this press release and the accompanying tables.
Investor Relations Contact: Senior Vice President, Investor Relations Phone: +1 919 745 2745 Email: [email protected] |
Press/Media Contact: Vice President, Phone: +1 781 425 2624 Email: [email protected] |
Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Revenue | $ | 1,099,004 | $ | 1,177,028 | $ | 3,275,758 | $ | 3,462,861 | ||||||||
Costs and operating expenses: | ||||||||||||||||
Direct costs (exclusive of depreciation and amortization) | 820,228 | 913,674 | 2,550,134 | 2,718,005 | ||||||||||||
Selling, general, and administrative expenses | 111,096 | 109,864 | 334,042 | 333,860 | ||||||||||||
Restructuring and other costs | 6,523 | 13,456 | 23,414 | 39,751 | ||||||||||||
Transaction and integration-related expenses | 6,955 | 10,454 | 17,900 | 34,766 | ||||||||||||
Depreciation | 17,301 | 18,844 | 51,830 | 57,663 | ||||||||||||
Amortization | 38,147 | 41,293 | 115,746 | 124,423 | ||||||||||||
Total operating expenses | 1,000,250 | 1,107,585 | 3,093,066 | 3,308,468 | ||||||||||||
Income from operations | 98,754 | 69,443 | 182,692 | 154,393 | ||||||||||||
Total other expense (income), net: | ||||||||||||||||
Interest expense, net | 20,442 | 30,181 | 68,126 | 95,439 | ||||||||||||
Loss on extinguishment of debt | 346 | — | 346 | 4,355 | ||||||||||||
Other expense (income), net | 10,596 | (30,713 | ) | (2,573 | ) | (29,365 | ) | |||||||||
Total other expense (income), net | 31,384 | (532 | ) | 65,899 | 70,429 | |||||||||||
Income before provision for income taxes | 67,370 | 69,975 | 116,793 | 83,964 | ||||||||||||
Income tax expense | 3,954 | 11,055 | 15,892 | 43,756 | ||||||||||||
Net income | $ | 63,416 | $ | 58,920 | $ | 100,901 | $ | 40,208 | ||||||||
Earnings per share attributable to common shareholders: | ||||||||||||||||
Basic | $ | 0.61 | $ | 0.57 | $ | 0.97 | $ | 0.39 | ||||||||
Diluted | $ | 0.60 | $ | 0.56 | $ | 0.96 | $ | 0.38 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 104,277 | 103,594 | 104,247 | 103,553 | ||||||||||||
Diluted | 105,588 | 105,021 | 105,483 | 104,881 | ||||||||||||
Consolidated Balance Sheets
(in thousands, except par value)
(unaudited)
September 30, 2020 | December 31, 2019 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash, cash equivalents, and restricted cash | $ | 248,896 | $ | 163,689 | ||||
Accounts receivable and unbilled services, net | 1,264,502 | 1,303,641 | ||||||
Prepaid expenses and other current assets | 82,315 | 94,834 | ||||||
Total current assets | 1,595,713 | 1,562,164 | ||||||
Property and equipment, net | 196,258 | 203,926 | ||||||
Operating lease right-of-use assets | 213,056 | 218,531 | ||||||
4,343,354 | 4,350,380 | |||||||
Intangible assets, net | 882,485 | 973,081 | ||||||
Deferred income tax assets | 18,256 | 37,012 | ||||||
Other long-term assets | 135,609 | 108,701 | ||||||
Total assets | $ | 7,384,731 | $ | 7,453,795 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 104,936 | $ | 136,686 | ||||
Accrued expenses | 583,015 | 568,911 | ||||||
Deferred revenue | 710,170 | 696,907 | ||||||
Current portion of operating lease obligations | 39,568 | 38,055 | ||||||
Current portion of finance lease obligations | 16,689 | 17,777 | ||||||
Current portion of long-term debt | 56,875 | 58,125 | ||||||
Total current liabilities | 1,511,253 | 1,516,461 | ||||||
Long-term debt | 2,465,358 | 2,550,395 | ||||||
Operating lease long-term obligations | 209,809 | 218,343 | ||||||
Finance lease long-term obligations | 28,300 | 36,914 | ||||||
Deferred income tax liabilities | 7,931 | 11,101 | ||||||
Other long-term liabilities | 65,602 | 90,927 | ||||||
Total liabilities | 4,288,253 | 4,424,141 | ||||||
Commitments and contingencies | ||||||||
Shareholders' equity: | ||||||||
Preferred stock, |
— | — | ||||||
Common stock, |
1,040 | 1,039 | ||||||
Additional paid-in capital | 3,454,381 | 3,441,471 | ||||||
Accumulated other comprehensive loss, net of taxes | (90,321 | ) | (71,593 | ) | ||||
Accumulated deficit | (268,622 | ) | (341,263 | ) | ||||
Total shareholders' equity | 3,096,478 | 3,029,654 | ||||||
Total liabilities and shareholders' equity | $ | 7,384,731 | $ | 7,453,795 | ||||
Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
Nine Months Ended September 30, |
||||||||
2020 | 2019 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 100,901 | $ | 40,208 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 167,576 | 182,086 | ||||||
Share-based compensation | 47,266 | 40,864 | ||||||
Provision for doubtful accounts | 1,357 | 948 | ||||||
Provision for deferred income taxes | 21,306 | 13,091 | ||||||
Foreign currency transaction gains | (7,747 | ) | (6,090 | ) | ||||
Fair value adjustment of contingent obligations | (3,791 | ) | (571 | ) | ||||
Loss on extinguishment of debt | 346 | 4,355 | ||||||
Other non-cash items | 1,881 | 1,177 | ||||||
Changes in operating assets and liabilities, net of effect of business combinations: | ||||||||
Accounts receivable, unbilled services, and deferred revenue | 15,542 | (110,083 | ) | |||||
Accounts payable and accrued expenses | (2,226 | ) | 12,337 | |||||
Other assets and liabilities | (31,244 | ) | (20,389 | ) | ||||
Net cash provided by operating activities | 311,167 | 157,933 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment | (38,493 | ) | (50,645 | ) | ||||
Investments in unconsolidated affiliates | (6,859 | ) | (9,227 | ) | ||||
Net cash used in investing activities | (45,352 | ) | (59,872 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from issuance of long-term debt, net of discount | — | 183,195 | ||||||
Payments of debt financing costs | (300 | ) | (2,593 | ) | ||||
Repayments of long-term debt | (113,750 | ) | (370,936 | ) | ||||
Proceeds from accounts receivable financing agreement | 31,600 | 128,000 | ||||||
Repayments of accounts receivable financing agreement | (6,600 | ) | (22,400 | ) | ||||
Proceeds from revolving line of credit | 300,000 | — | ||||||
Repayments of revolving line of credit | (300,000 | ) | — | |||||
Payments of contingent consideration related to business combinations | (26,634 | ) | (178 | ) | ||||
Payments of finance leases | (12,735 | ) | (9,429 | ) | ||||
Payments for repurchases of common stock | (62,029 | ) | (56,716 | ) | ||||
Proceeds from exercises of stock options | 22,973 | 39,675 | ||||||
Payments related to tax withholdings for share-based compensation | (20,701 | ) | (12,503 | ) | ||||
Net cash used in financing activities | (188,176 | ) | (123,885 | ) | ||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | 7,568 | (904 | ) | |||||
Net change in cash, cash equivalents, and restricted cash | 85,207 | (26,728 | ) | |||||
Cash, cash equivalents, and restricted cash - beginning of period | 163,689 | 155,932 | ||||||
Cash, cash equivalents, and restricted cash - end of period | $ | 248,896 | $ | 129,204 | ||||
Reconciliation of GAAP to Non-GAAP Measures
(in thousands)
(unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Adjusted revenue: | ||||||||||||||||
Revenue, as reported | $ | 1,099,004 | $ | 1,177,028 | $ | 3,275,758 | $ | 3,462,861 | ||||||||
Acquisition-related deferred revenue adjustment (a) | — | 1,594 | — | 4,781 | ||||||||||||
Adjusted revenue | $ | 1,099,004 | $ | 1,178,622 | $ | 3,275,758 | $ | 3,467,642 | ||||||||
Segment adjusted revenue: | ||||||||||||||||
Clinical Solutions revenue, as reported | $ | 829,163 | $ | 867,427 | $ | 2,451,168 | $ | 2,522,307 | ||||||||
Acquisition-related deferred revenue adjustment (a) | — | 1,594 | — | 4,781 | ||||||||||||
Clinical Solutions adjusted revenue | $ | 829,163 | $ | 869,021 | $ | 2,451,168 | $ | 2,527,088 | ||||||||
Commercial Solutions revenue, as reported | $ | 269,841 | $ | 309,601 | $ | 824,590 | $ | 940,554 | ||||||||
Acquisition-related deferred revenue adjustment (a) | — | — | — | — | ||||||||||||
Commercial Solutions adjusted revenue | $ | 269,841 | $ | 309,601 | $ | 824,590 | $ | 940,554 |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
EBITDA and adjusted EBITDA: | ||||||||||||||||
Net income, as reported | $ | 63,416 | $ | 58,920 | $ | 100,901 | $ | 40,208 | ||||||||
Interest expense, net | 20,442 | 30,181 | 68,126 | 95,439 | ||||||||||||
Income tax expense | 3,954 | 11,055 | 15,892 | 43,756 | ||||||||||||
Depreciation | 17,301 | 18,844 | 51,830 | 57,663 | ||||||||||||
Amortization (b) | 38,147 | 41,293 | 115,746 | 124,423 | ||||||||||||
EBITDA | 143,260 | 160,293 | 352,495 | 361,489 | ||||||||||||
Acquisition-related deferred revenue adjustment (a) | — | 1,594 | — | 4,781 | ||||||||||||
Restructuring and other costs (c) | 6,523 | 13,456 | 23,414 | 39,751 | ||||||||||||
Transaction and integration-related expenses (d) | 6,955 | 10,454 | 17,900 | 34,766 | ||||||||||||
Share-based compensation (e) | 15,093 | 12,803 | 47,266 | 40,864 | ||||||||||||
Other expense (income), net (f) | 10,596 | (30,713 | ) | (2,573 | ) | (29,365 | ) | |||||||||
Loss on extinguishment of debt (g) | 346 | — | 346 | 4,355 | ||||||||||||
Adjusted EBITDA | $ | 182,773 | $ | 167,887 | $ | 438,848 | $ | 456,641 | ||||||||
Adjusted EBITDA margin | 16.6 | % | 14.2 | % | 13.4 | % | 13.2 | % | ||||||||
Reconciliation of GAAP to Non-GAAP Measures
(in thousands, except per share data)
(unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Adjusted net income: | ||||||||||||||||
Net income, as reported | $ | 63,416 | $ | 58,920 | $ | 100,901 | $ | 40,208 | ||||||||
Acquisition-related deferred revenue adjustment (a) | — | 1,594 | — | 4,781 | ||||||||||||
Amortization (b) | 38,147 | 41,293 | 115,746 | 124,423 | ||||||||||||
Restructuring and other costs (c) | 6,523 | 13,456 | 23,414 | 39,751 | ||||||||||||
Transaction and integration-related expenses (d) | 6,955 | 10,454 | 17,900 | 34,766 | ||||||||||||
Share-based compensation (e) | 15,093 | 12,803 | 47,266 | 40,864 | ||||||||||||
Other expense (income), net (f) | 10,596 | (30,713 | ) | (2,573 | ) | (29,365 | ) | |||||||||
Loss on extinguishment of debt (g) | 346 | — | 346 | 4,355 | ||||||||||||
Income tax adjustment to normalized rate (h) | (30,853 | ) | (14,487 | ) | (60,642 | ) | (36,570 | ) | ||||||||
Impact of base erosion and anti-abuse tax (i) | — | (2,061 | ) | — | 7,477 | |||||||||||
Adjusted net income | $ | 110,223 | $ | 91,259 | $ | 242,358 | $ | 230,690 | ||||||||
Diluted weighted average common shares outstanding | 105,588 | 105,021 | 105,483 | 104,881 | ||||||||||||
Adjusted diluted earnings per share | $ | 1.04 | $ | 0.87 | $ | 2.30 | $ | 2.20 |
- Represents non-cash adjustments resulting from the revaluation of deferred revenue and the subsequent elimination of revenue in purchase accounting in connection with business combinations.
- Represents the amortization of intangible assets associated with acquired customer relationships, backlog, and trademarks.
- Restructuring and other costs consist primarily of severance costs associated with a reduction/optimization of our workforce in line with our expectations of future business operations and termination costs in connection with abandonment and closure of redundant facilities and other lease-related charges.
- Represents fees associated with business combinations, stock repurchases and secondary stock offerings, debt placement and refinancings, and other corporate transactions costs.
- Represents non-cash share-based compensation expense related to awards granted under equity incentive plans.
- Other expense (income) is comprised primarily of foreign currency exchange gains and losses.
- Loss on extinguishment of debt is associated with debt prepayments and refinancing activities.
- Represents the income tax effect of the non-GAAP adjustments made to arrive at adjusted net income using an estimated effective tax rate of approximately 24.0% for the three and nine months ended
September 30, 2020 , 23.2% for the three months endedSeptember 30, 2019 , and 24.0% for the nine months endedSeptember 30, 2019 . These rates have been adjusted to exclude tax impacts related to valuation allowances recorded against deferred tax assets. - Represents the net income tax expense recorded as a result of the base erosion and anti-abuse tax.
Reconciliation of GAAP to Non-GAAP
Full Year 2020 Guidance
(in millions, except per share data)
(Unaudited)
Guidance Issued as of |
Guidance Issued as of |
|||||||||||||||
Low | High | Low | High | |||||||||||||
EBITDA and Adjusted EBITDA: | ||||||||||||||||
GAAP net income | $ | 132.4 | $ | 152.7 | $ | 139.0 | $ | 149.5 | ||||||||
Adjustments (a): | ||||||||||||||||
Interest expense, net | 92.0 | 94.0 | 88.0 | 90.0 | ||||||||||||
Income tax expense | 56.8 | 65.5 | 59.6 | 64.1 | ||||||||||||
Depreciation | 70.0 | 72.0 | 70.0 | 70.0 | ||||||||||||
Amortization | 148.0 | 149.0 | 151.0 | 151.0 | ||||||||||||
EBITDA | 499.2 | 533.2 | 507.6 | 524.6 | ||||||||||||
Restructuring and other costs | 30.0 | 32.0 | 29.0 | 30.0 | ||||||||||||
Transaction expenses | 18.0 | 20.0 | 22.0 | 24.0 | ||||||||||||
Share-based compensation expense | 66.0 | 68.0 | 64.0 | 64.0 | ||||||||||||
Other expense, net | (13.2 | ) | (13.2 | ) | (2.6 | ) | (2.6 | ) | ||||||||
Adjusted EBITDA | $ | 600.0 | $ | 640.0 | $ | 620.0 | $ | 640.0 | ||||||||
Guidance Issued as of |
Guidance Issued as of |
|||||||||||||||||||||||||||||||
Adjusted Net Income |
Adjusted Diluted Earnings Per Share |
Adjusted Net Income |
Adjusted Diluted Earnings Per Share |
|||||||||||||||||||||||||||||
Low | High | Low | High | Low | High | Low | High | |||||||||||||||||||||||||
Adjusted net income and adjusted diluted earnings per share: |
||||||||||||||||||||||||||||||||
GAAP net income and diluted earnings per share | $ | 132.4 | $ | 152.7 | $ | 1.25 | $ | 1.44 | $ | 139.0 | $ | 149.5 | $ | 1.32 | $ | 1.42 | ||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||
Amortization (a) | 148.0 | 149.0 | 1.40 | 1.41 | 151.0 | 151.0 | 1.43 | 1.43 | ||||||||||||||||||||||||
Restructuring and other costs (a) | 30.0 | 32.0 | 0.28 | 0.30 | 29.0 | 30.0 | 0.27 | 0.28 | ||||||||||||||||||||||||
Transaction expenses (a) | 18.0 | 20.0 | 0.17 | 0.19 | 22.0 | 24.0 | 0.21 | 0.23 | ||||||||||||||||||||||||
Share-based compensation expense (a) | 66.0 | 68.0 | 0.62 | 0.64 | 64.0 | 64.0 | 0.61 | 0.61 | ||||||||||||||||||||||||
Other expense, net (a) | (13.2 | ) | (13.2 | ) | (0.12 | ) | (0.12 | ) | (2.6 | ) | (2.6 | ) | (0.02 | ) | (0.02 | ) | ||||||||||||||||
Income tax effect of above adjustments (b) | (46.2 | ) | (50.7 | ) | (0.44 | ) | (0.48 | ) | (51.3 | ) | (51.1 | ) | (0.49 | ) | (0.49 | ) | ||||||||||||||||
Adjusted net income and adjusted diluted earnings per share (c)(d) |
$ | 335.0 | $ | 357.8 | $ | 3.16 | $ | 3.38 | $ | 351.1 | $ | 364.8 | $ | 3.33 | $ | 3.46 |
(a) Amounts are estimates with an estimated range of +/- 5% and are presented gross without the benefit of associated income tax deduction.
(b) Income tax expense is calculated and the adjustments are tax-affected at an approximate effective rate of 24.0%, which represents the Company's estimated full year non-GAAP effective tax rate.
(c) Guidance for Adjusted Diluted EPS incorporates interest expense based upon an assumed one-month LIBOR of 0.4% through the end of 2020.
(d) Guidance for Adjusted Diluted EPS is based on an expectation of a fully diluted weighted average share count for FY 2020 of approximately 105.5 million shares, which will vary by quarter.
Source: Syneos Health, Inc.