|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Net Income Per Share |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Basic: | |||||||||||||||
Net income | $ | 7,789 | $ | 6,016 | $ | 13,983 | $ | 9,401 | |||||||
Weighted average shares outstanding — basic | 35,661 | 34,450 | 35,451 | 34,177 | |||||||||||
Net income per share — basic | $ | 0.22 | $ | 0.17 | $ | 0.39 | $ | 0.28 | |||||||
Diluted: | |||||||||||||||
Net income | $ | 7,789 | $ | 6,016 | $ | 13,983 | $ | 9,401 | |||||||
Weighted average shares outstanding — basic | 35,661 | 34,450 | 35,451 | 34,177 | |||||||||||
Add: Dilutive effect of employee stock plans | 957 | 924 | 1,027 | 922 | |||||||||||
Weighted average shares outstanding — diluted | 36,618 | 35,374 | $ | 36,478 | 35,099 | ||||||||||
Net income per share — diluted | $ | 0.21 | $ | 0.17 | $ | 0.38 | $ | 0.27 | |||||||
|
|||
June 30, 2014 | |||||||||||||||||||||
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | Cash / Cash Equivalents | Security Classification | ||||||||||||||||
Cash | $ | 68,333 | $ | — | $ | — | $ | 68,333 | $ | 68,333 | N/A | ||||||||||
Money market fund | 58,046 | — | — | 58,046 | 58,046 | Available for sale | |||||||||||||||
Total cash and cash equivalents | $ | 126,379 | $ | — | $ | — | $ | 126,379 | $ | 126,379 | |||||||||||
c | December 31, 2013 | ||||||||||||||||||||
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | Cash / Cash Equivalents | Security Classification | ||||||||||||||||
Cash | $ | 38,823 | $ | — | $ | — | $ | 38,823 | $ | 38,823 | N/A | ||||||||||
Money market fund | 65,708 | — | — | 65,708 | 65,708 | Available for sale | |||||||||||||||
Total cash and cash equivalents | $ | 104,531 | $ | — | $ | — | $ | 104,531 | $ | 104,531 | |||||||||||
Quoted Prices in Active Markets for Identical Instruments (Level 1) | Total Fair Value | ||||||
Money market fund at June 30, 2014 | $ | 58,046 | $ | 58,046 | |||
Money market fund at December 31, 2013 | $ | 65,708 | $ | 65,708 | |||
|
|||
June 30, 2014 | December 31, 2013 | ||||||
Raw materials | $ | 11,197 | $ | 10,765 | |||
Work in process | 745 | 534 | |||||
Finished goods | 19,600 | 20,158 | |||||
Total | $ | 31,542 | $ | 31,457 | |||
|
|||
June 30, 2014 | December 31, 2013 | ||||||
Equipment | $ | 41,876 | $ | 40,180 | |||
Furniture and fixtures | 5,609 | 5,260 | |||||
Leasehold improvements | 8,070 | 7,394 | |||||
Purchased software | 25,173 | 20,199 | |||||
Construction in process | 2,142 | 2,649 | |||||
Total property and equipment | 82,870 | 75,682 | |||||
Accumulated depreciation and amortization | (45,613 | ) | (40,428 | ) | |||
Total property and equipment, net | $ | 37,257 | $ | 35,254 | |||
|
|||
June 30, 2014 | December 31, 2013 | ||||||
Net minimum lease payments to be received | $ | 17,559 | $ | 18,172 | |||
Less unearned interest income portion | (1,214 | ) | (1,455 | ) | |||
Net investment in sales-type leases | 16,345 | 16,717 | |||||
Less current portion(1) | (5,473 | ) | (5,232 | ) | |||
Non-current net investment in sales-type leases(2) | $ | 10,872 | $ | 11,485 | |||
Remainder of 2014 | $ | 3,137 | |
2015 | 5,438 | ||
2016 | 4,102 | ||
2017 | 3,154 | ||
2018 | 1,576 | ||
Thereafter | 152 | ||
Total | $ | 17,559 | |
Allowance for Credit Losses | Recorded Investment in Sales-type Leases Gross | Recorded Investment in Sales-type Leases Net | |||||||||
Credit loss disclosure for June 30, 2014: | |||||||||||
Accounts individually evaluated for impairment | $ | — | $ | — | $ | — | |||||
Accounts collectively evaluated for impairment | 157 | 16,502 | 16,345 | ||||||||
Ending balances: June 30, 2014 | $ | 157 | $ | 16,502 | $ | 16,345 | |||||
Credit loss disclosure for December 31, 2013: | |||||||||||
Accounts individually evaluated for impairment | $ | — | $ | — | $ | — | |||||
Accounts collectively evaluated for impairment | 167 | 16,884 | 16,717 | ||||||||
Ending balances: December 31, 2013 | $ | 167 | 16,884 | $ | 16,717 | ||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Allowance for credit losses, beginning of period | $ | 169 | $ | 190 | $ | 167 | $ | 607 | |||||||
Current period provision (reversal) | (12 | ) | 6 | (10 | ) | 19 | |||||||||
Direct write-downs charged against the allowance | — | — | — | (413 | ) | ||||||||||
Recoveries of amounts previously charged off | — | (12 | ) | — | (29 | ) | |||||||||
Allowance for credit losses, end of period | $ | 157 | $ | 184 | $ | 157 | $ | 184 | |||||||
|
|||
Goodwill at December 31, 2013 | Adjustments to Goodwill | Goodwill at June 30, 2014 | |||||||||
Reporting units: | |||||||||||
Automation and Analytics | $ | 28,543 | $ | — | $ | 28,543 | |||||
Medication Adherence | 82,800 | — | 82,800 | ||||||||
Total | $ | 111,343 | $ | — | $ | 111,343 | |||||
June 30, 2014 | December 31, 2013 | ||||||||||||||||||||||||
Gross | Net | Gross | Net | ||||||||||||||||||||||
Carrying Amount | Accumulated Amortization | Carrying Amount | Carrying Amount | Accumulated Amortization | Carrying Amount | Amortization Life | |||||||||||||||||||
Finite-lived intangibles: | |||||||||||||||||||||||||
Customer relationships | $ | 54,730 | $ | 6,314 | $ | 48,416 | $ | 54,730 | $ | 5,236 | $ | 49,494 | 5-30 years | ||||||||||||
Acquired technology | 27,580 | 3,333 | 24,247 | 27,580 | 2,598 | 24,982 | 3-20 years | ||||||||||||||||||
Patents | 1,613 | 319 | 1,294 | 1,493 | 254 | 1,239 | 20 years | ||||||||||||||||||
Trade name | 6,890 | 1,286 | 5,604 | 6,890 | 1,003 | 5,887 | 3-12 years | ||||||||||||||||||
Non-compete agreements | — | — | — | 60 | 60 | — | 3 years | ||||||||||||||||||
Total finite-lived intangibles | $ | 90,813 | $ | 11,252 | $ | 79,561 | $ | 90,753 | $ | 9,151 | $ | 81,602 | |||||||||||||
Remainder of 2014 | $ | 2,127 | |
2015 | 4,225 | ||
2016 | 3,857 | ||
2017 | 3,822 | ||
2018 | 3,714 | ||
Thereafter | 61,816 | ||
Total | $ | 79,561 | |
|
|||
June 30, 2014 | December 31, 2013 | ||||||
Rebates and lease buyouts | $ | 4,596 | $ | 1,699 | |||
Advance payments from customers | 3,656 | 4,971 | |||||
Accrued Group Purchasing Organization (GPO) fees(1) | 2,848 | 2,324 | |||||
Technology license purchase obligation, current portion | 500 | 1,500 | |||||
Taxes payable | 2,719 | 1,664 | |||||
Other | 1,851 | 1,588 | |||||
Total | $ | 16,170 | $ | 13,746 | |||
|
|||
June 30, 2014 | December 31, 2013 | ||||||
Sales of medication and supply dispensing systems and packaging equipment(1) | $ | 40,748 | $ | 29,040 | |||
Cost of revenues, excluding installation costs | (10,003 | ) | (9,083 | ) | |||
Deferred gross profit | $ | 30,745 | $ | 19,957 | |||
|
|||
Remainder of 2014 | $ | 2,926 | |
2015 | 5,583 | ||
2016 | 5,167 | ||
2017 | 4,468 | ||
2018 | 4,298 | ||
Thereafter | 16,600 | ||
Total | $ | 39,042 | |
|
|||
|
|||
|
|||
Options: | Number of Shares | Weighted-Average Exercise Price | |||
(in thousands) | |||||
Outstanding at December 31, 2013 | 3,143 | $15.82 | |||
Granted | 304 | $25.75 | |||
Exercised | (582 | ) | $14.29 | ||
Forfeited | (59 | ) | $18.56 | ||
Expired | (7 | ) | $17.47 | ||
Outstanding at June 30, 2014 | 2,799 | $17.15 | |||
Vested and expected to vest at June 30, 2014 | 2,770 | $17.10 | |||
Exercisable at June 30, 2014 | 1,727 | $15.39 | |||
Restricted Stock | Restricted Stock Units | ||||||||
Number of Shares | Weighted-Average Grant Date Fair Value Per Share | Number of Shares | Weighted-Average Grant Date Fair Value Per Share | ||||||
(in thousands) | (in thousands) | ||||||||
Non-vested, December 31, 2013 | 52 | $18.43 | 362 | $17.15 | |||||
Granted | 39 | $26.46 | 98 | $25.56 | |||||
Vested | (54 | ) | $26.47 | (84 | ) | $16.54 | |||
Forfeited | — | $0.00 | (16 | ) | $15.83 | ||||
Non-vested, June 30, 2014 | 37 | $26.47 | 360 | $19.64 | |||||
Percentile Placement of Our Total Shareholder Return | % of PSUs Eligible for Time- Based Vesting |
Below the 35th percentile | —% |
At least the 35th percentile, but below the 50th percentile | 50% |
At least the 50th percentile | 100% |
Percentile Placement of Our Total Shareholder Return | % of PSUs Eligible for Time- Based Vesting |
Below the 35th percentile | —% |
At least the 35th percentile, but below the 50th percentile | 50% |
At least the 50th percentile | 100% |
Performance-based Stock Units | Number of Shares | Weighted-Average Grant Date Fair Value Per Share | ||
(in thousands) | ||||
Non-vested, December 31, 2013 | 225 | $13.32 | ||
Granted | 135 | $16.49 | ||
Vested | (74 | ) | $13.66 | |
Forfeited | (8 | ) | $10.93 | |
Non-vested, June 30, 2014 | 278 | $14.72 | ||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Cost of revenues | $ | 264 | $ | 324 | $ | 532 | $ | 629 | |||||||
Research and development | 380 | 326 | 749 | 615 | |||||||||||
Selling, general and administrative | 2,076 | 2,037 | 4,168 | 4,369 | |||||||||||
Total share-based compensation expenses | $ | 2,720 | $ | 2,687 | $ | 5,449 | $ | 5,613 | |||||||
|
|||
Three Months Ended June 30, 2014 | Three Months Ended June 30, 2013 | ||||||||||||||||||||||
Automation and Analytics | Medication Adherence | Total | Automation and Analytics | Medication Adherence | Total | ||||||||||||||||||
Total revenues | $ | 84,702 | $ | 20,350 | $ | 105,052 | $ | 73,866 | $ | 19,820 | $ | 93,686 | |||||||||||
Cost of revenues | 35,992 | 13,020 | 49,012 | 31,936 | 12,382 | 44,318 | |||||||||||||||||
Gross profit | $ | 48,710 | $ | 7,330 | $ | 56,040 | $ | 41,930 | $ | 7,438 | $ | 49,368 | |||||||||||
Gross margin % | 57.5 | % | 36.0 | % | 53.3 | % | 56.8 | % | 37.5 | % | 52.7 | % | |||||||||||
Operating expenses | 36,508 | 6,974 | 43,482 | 33,808 | 6,201 | 40,009 | |||||||||||||||||
Income from operations | $ | 12,202 | $ | 356 | $ | 12,558 | $ | 8,122 | $ | 1,237 | $ | 9,359 | |||||||||||
Operating margin % | 14.4 | % | 1.7 | % | 12.0 | % | 11.0 | % | 6.2 | % | 10.0 | % | |||||||||||
Interest and other income (expense), net | (40 | ) | 63 | ||||||||||||||||||||
Income before provision for income taxes | 12,518 | 9,422 | |||||||||||||||||||||
Provision for income taxes | 4,729 | 3,406 | |||||||||||||||||||||
Net income | $ | 7,789 | $ | 6,016 | |||||||||||||||||||
Six Months Ended June 30, 2014 | Six Months Ended June 30, 2013 | ||||||||||||||||||||||
Automation and Analytics | Medication Adherence | Total | Automation and Analytics | Medication Adherence | Total | ||||||||||||||||||
Total revenues | $ | 166,201 | $ | 40,615 | $ | 206,816 | $ | 142,579 | $ | 38,217 | $ | 180,796 | |||||||||||
Cost of revenues | 70,932 | 25,349 | 96,281 | 62,212 | 23,849 | 86,061 | |||||||||||||||||
Gross profit | $ | 95,269 | $ | 15,266 | $ | 110,535 | $ | 80,367 | $ | 14,368 | $ | 94,735 | |||||||||||
Gross margin % | 57.3 | % | 37.6 | % | 53.4 | % | 56.4 | % | 37.6 | % | 52.4 | % | |||||||||||
Operating expenses | 73,910 | 14,113 | 88,023 | 66,912 | 14,296 | 81,208 | |||||||||||||||||
Income from operations | $ | 21,359 | $ | 1,153 | $ | 22,512 | $ | 13,455 | $ | 72 | $ | 13,527 | |||||||||||
Operating margin % | 12.9 | % | 2.8 | % | 10.9 | % | 9.4 | % | 0.2 | % | 7.5 | % | |||||||||||
Interest and other income (expense), net | (296 | ) | (159 | ) | |||||||||||||||||||
Income before provision for income taxes | 22,216 | 13,368 | |||||||||||||||||||||
Provision for income taxes | 8,233 | 3,967 | |||||||||||||||||||||
Net income | $ | 13,983 | $ | 9,401 | |||||||||||||||||||
Three Months Ended June 30, 2014 | Three Months Ended June 30, 2013 | ||||||||||||||||||||||
Automation and Analytics | Medication Adherence | Total | Automation and Analytics | Medication Adherence | Total | ||||||||||||||||||
Depreciation and amortization | $ | 3,044 | $ | 1,735 | $ | 4,779 | $ | 2,963 | $ | 1,809 | $ | 4,772 | |||||||||||
Capital expenditures | $ | 4,419 | $ | 365 | $ | 4,784 | $ | 1,018 | $ | 1,395 | $ | 2,413 | |||||||||||
Six Months Ended June 30, 2014 | Six Months Ended June 30, 2013 | ||||||||||||||||||||||
Automation and Analytics | Medication Adherence | Total | Automation and Analytics | Medication Adherence | Total | ||||||||||||||||||
Depreciation and amortization | $ | 5,942 | $ | 3,449 | $ | 9,391 | $ | 5,862 | $ | 3,382 | $ | 9,244 | |||||||||||
Capital expenditures | $ | 6,167 | $ | 1,168 | $ | 7,335 | $ | 2,018 | $ | 3,733 | $ | 5,751 | |||||||||||
|
|||
|
|||
|
|||
|
|||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Basic: | |||||||||||||||
Net income | $ | 7,789 | $ | 6,016 | $ | 13,983 | $ | 9,401 | |||||||
Weighted average shares outstanding — basic | 35,661 | 34,450 | 35,451 | 34,177 | |||||||||||
Net income per share — basic | $ | 0.22 | $ | 0.17 | $ | 0.39 | $ | 0.28 | |||||||
Diluted: | |||||||||||||||
Net income | $ | 7,789 | $ | 6,016 | $ | 13,983 | $ | 9,401 | |||||||
Weighted average shares outstanding — basic | 35,661 | 34,450 | 35,451 | 34,177 | |||||||||||
Add: Dilutive effect of employee stock plans | 957 | 924 | 1,027 | 922 | |||||||||||
Weighted average shares outstanding — diluted | 36,618 | 35,374 | $ | 36,478 | 35,099 | ||||||||||
Net income per share — diluted | $ | 0.21 | $ | 0.17 | $ | 0.38 | $ | 0.27 | |||||||
|
|||
June 30, 2014 | |||||||||||||||||||||
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | Cash / Cash Equivalents | Security Classification | ||||||||||||||||
Cash | $ | 68,333 | $ | — | $ | — | $ | 68,333 | $ | 68,333 | N/A | ||||||||||
Money market fund | 58,046 | — | — | 58,046 | 58,046 | Available for sale | |||||||||||||||
Total cash and cash equivalents | $ | 126,379 | $ | — | $ | — | $ | 126,379 | $ | 126,379 | |||||||||||
c | December 31, 2013 | ||||||||||||||||||||
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | Cash / Cash Equivalents | Security Classification | ||||||||||||||||
Cash | $ | 38,823 | $ | — | $ | — | $ | 38,823 | $ | 38,823 | N/A | ||||||||||
Money market fund | 65,708 | — | — | 65,708 | 65,708 | Available for sale | |||||||||||||||
Total cash and cash equivalents | $ | 104,531 | $ | — | $ | — | $ | 104,531 | $ | 104,531 | |||||||||||
Quoted Prices in Active Markets for Identical Instruments (Level 1) | Total Fair Value | ||||||
Money market fund at June 30, 2014 | $ | 58,046 | $ | 58,046 | |||
Money market fund at December 31, 2013 | $ | 65,708 | $ | 65,708 | |||
|
|||
June 30, 2014 | December 31, 2013 | ||||||
Raw materials | $ | 11,197 | $ | 10,765 | |||
Work in process | 745 | 534 | |||||
Finished goods | 19,600 | 20,158 | |||||
Total | $ | 31,542 | $ | 31,457 | |||
|
|||
June 30, 2014 | December 31, 2013 | ||||||
Equipment | $ | 41,876 | $ | 40,180 | |||
Furniture and fixtures | 5,609 | 5,260 | |||||
Leasehold improvements | 8,070 | 7,394 | |||||
Purchased software | 25,173 | 20,199 | |||||
Construction in process | 2,142 | 2,649 | |||||
Total property and equipment | 82,870 | 75,682 | |||||
Accumulated depreciation and amortization | (45,613 | ) | (40,428 | ) | |||
Total property and equipment, net | $ | 37,257 | $ | 35,254 | |||
|
|||
June 30, 2014 | December 31, 2013 | ||||||
Net minimum lease payments to be received | $ | 17,559 | $ | 18,172 | |||
Less unearned interest income portion | (1,214 | ) | (1,455 | ) | |||
Net investment in sales-type leases | 16,345 | 16,717 | |||||
Less current portion(1) | (5,473 | ) | (5,232 | ) | |||
Non-current net investment in sales-type leases(2) | $ | 10,872 | $ | 11,485 | |||
Remainder of 2014 | $ | 3,137 | |
2015 | 5,438 | ||
2016 | 4,102 | ||
2017 | 3,154 | ||
2018 | 1,576 | ||
Thereafter | 152 | ||
Total | $ | 17,559 | |
Allowance for Credit Losses | Recorded Investment in Sales-type Leases Gross | Recorded Investment in Sales-type Leases Net | |||||||||
Credit loss disclosure for June 30, 2014: | |||||||||||
Accounts individually evaluated for impairment | $ | — | $ | — | $ | — | |||||
Accounts collectively evaluated for impairment | 157 | 16,502 | 16,345 | ||||||||
Ending balances: June 30, 2014 | $ | 157 | $ | 16,502 | $ | 16,345 | |||||
Credit loss disclosure for December 31, 2013: | |||||||||||
Accounts individually evaluated for impairment | $ | — | $ | — | $ | — | |||||
Accounts collectively evaluated for impairment | 167 | 16,884 | 16,717 | ||||||||
Ending balances: December 31, 2013 | $ | 167 | 16,884 | $ | 16,717 | ||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Allowance for credit losses, beginning of period | $ | 169 | $ | 190 | $ | 167 | $ | 607 | |||||||
Current period provision (reversal) | (12 | ) | 6 | (10 | ) | 19 | |||||||||
Direct write-downs charged against the allowance | — | — | — | (413 | ) | ||||||||||
Recoveries of amounts previously charged off | — | (12 | ) | — | (29 | ) | |||||||||
Allowance for credit losses, end of period | $ | 157 | $ | 184 | $ | 157 | $ | 184 | |||||||
|
|||
Goodwill at December 31, 2013 | Adjustments to Goodwill | Goodwill at June 30, 2014 | |||||||||
Reporting units: | |||||||||||
Automation and Analytics | $ | 28,543 | $ | — | $ | 28,543 | |||||
Medication Adherence | 82,800 | — | 82,800 | ||||||||
Total | $ | 111,343 | $ | — | $ | 111,343 | |||||
June 30, 2014 | December 31, 2013 | ||||||||||||||||||||||||
Gross | Net | Gross | Net | ||||||||||||||||||||||
Carrying Amount | Accumulated Amortization | Carrying Amount | Carrying Amount | Accumulated Amortization | Carrying Amount | Amortization Life | |||||||||||||||||||
Finite-lived intangibles: | |||||||||||||||||||||||||
Customer relationships | $ | 54,730 | $ | 6,314 | $ | 48,416 | $ | 54,730 | $ | 5,236 | $ | 49,494 | 5-30 years | ||||||||||||
Acquired technology | 27,580 | 3,333 | 24,247 | 27,580 | 2,598 | 24,982 | 3-20 years | ||||||||||||||||||
Patents | 1,613 | 319 | 1,294 | 1,493 | 254 | 1,239 | 20 years | ||||||||||||||||||
Trade name | 6,890 | 1,286 | 5,604 | 6,890 | 1,003 | 5,887 | 3-12 years | ||||||||||||||||||
Non-compete agreements | — | — | — | 60 | 60 | — | 3 years | ||||||||||||||||||
Total finite-lived intangibles | $ | 90,813 | $ | 11,252 | $ | 79,561 | $ | 90,753 | $ | 9,151 | $ | 81,602 | |||||||||||||
Remainder of 2014 | $ | 2,127 | |
2015 | 4,225 | ||
2016 | 3,857 | ||
2017 | 3,822 | ||
2018 | 3,714 | ||
Thereafter | 61,816 | ||
Total | $ | 79,561 | |
|
|||
June 30, 2014 | December 31, 2013 | ||||||
Rebates and lease buyouts | $ | 4,596 | $ | 1,699 | |||
Advance payments from customers | 3,656 | 4,971 | |||||
Accrued Group Purchasing Organization (GPO) fees(1) | 2,848 | 2,324 | |||||
Technology license purchase obligation, current portion | 500 | 1,500 | |||||
Taxes payable | 2,719 | 1,664 | |||||
Other | 1,851 | 1,588 | |||||
Total | $ | 16,170 | $ | 13,746 | |||
|
|||
June 30, 2014 | December 31, 2013 | ||||||
Sales of medication and supply dispensing systems and packaging equipment(1) | $ | 40,748 | $ | 29,040 | |||
Cost of revenues, excluding installation costs | (10,003 | ) | (9,083 | ) | |||
Deferred gross profit | $ | 30,745 | $ | 19,957 | |||
|
|||
Remainder of 2014 | $ | 2,926 | |
2015 | 5,583 | ||
2016 | 5,167 | ||
2017 | 4,468 | ||
2018 | 4,298 | ||
Thereafter | 16,600 | ||
Total | $ | 39,042 | |
|
|||
Options: | Number of Shares | Weighted-Average Exercise Price | |||
(in thousands) | |||||
Outstanding at December 31, 2013 | 3,143 | $15.82 | |||
Granted | 304 | $25.75 | |||
Exercised | (582 | ) | $14.29 | ||
Forfeited | (59 | ) | $18.56 | ||
Expired | (7 | ) | $17.47 | ||
Outstanding at June 30, 2014 | 2,799 | $17.15 | |||
Vested and expected to vest at June 30, 2014 | 2,770 | $17.10 | |||
Exercisable at June 30, 2014 | 1,727 | $15.39 | |||
Restricted Stock | Restricted Stock Units | ||||||||
Number of Shares | Weighted-Average Grant Date Fair Value Per Share | Number of Shares | Weighted-Average Grant Date Fair Value Per Share | ||||||
(in thousands) | (in thousands) | ||||||||
Non-vested, December 31, 2013 | 52 | $18.43 | 362 | $17.15 | |||||
Granted | 39 | $26.46 | 98 | $25.56 | |||||
Vested | (54 | ) | $26.47 | (84 | ) | $16.54 | |||
Forfeited | — | $0.00 | (16 | ) | $15.83 | ||||
Non-vested, June 30, 2014 | 37 | $26.47 | 360 | $19.64 | |||||
Percentile Placement of Our Total Shareholder Return | % of PSUs Eligible for Time- Based Vesting |
Below the 35th percentile | —% |
At least the 35th percentile, but below the 50th percentile | 50% |
At least the 50th percentile | 100% |
Percentile Placement of Our Total Shareholder Return | % of PSUs Eligible for Time- Based Vesting |
Below the 35th percentile | —% |
At least the 35th percentile, but below the 50th percentile | 50% |
At least the 50th percentile | 100% |
Performance-based Stock Units | Number of Shares | Weighted-Average Grant Date Fair Value Per Share | ||
(in thousands) | ||||
Non-vested, December 31, 2013 | 225 | $13.32 | ||
Granted | 135 | $16.49 | ||
Vested | (74 | ) | $13.66 | |
Forfeited | (8 | ) | $10.93 | |
Non-vested, June 30, 2014 | 278 | $14.72 | ||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Cost of revenues | $ | 264 | $ | 324 | $ | 532 | $ | 629 | |||||||
Research and development | 380 | 326 | 749 | 615 | |||||||||||
Selling, general and administrative | 2,076 | 2,037 | 4,168 | 4,369 | |||||||||||
Total share-based compensation expenses | $ | 2,720 | $ | 2,687 | $ | 5,449 | $ | 5,613 | |||||||
|
|||
Three Months Ended June 30, 2014 | Three Months Ended June 30, 2013 | ||||||||||||||||||||||
Automation and Analytics | Medication Adherence | Total | Automation and Analytics | Medication Adherence | Total | ||||||||||||||||||
Total revenues | $ | 84,702 | $ | 20,350 | $ | 105,052 | $ | 73,866 | $ | 19,820 | $ | 93,686 | |||||||||||
Cost of revenues | 35,992 | 13,020 | 49,012 | 31,936 | 12,382 | 44,318 | |||||||||||||||||
Gross profit | $ | 48,710 | $ | 7,330 | $ | 56,040 | $ | 41,930 | $ | 7,438 | $ | 49,368 | |||||||||||
Gross margin % | 57.5 | % | 36.0 | % | 53.3 | % | 56.8 | % | 37.5 | % | 52.7 | % | |||||||||||
Operating expenses | 36,508 | 6,974 | 43,482 | 33,808 | 6,201 | 40,009 | |||||||||||||||||
Income from operations | $ | 12,202 | $ | 356 | $ | 12,558 | $ | 8,122 | $ | 1,237 | $ | 9,359 | |||||||||||
Operating margin % | 14.4 | % | 1.7 | % | 12.0 | % | 11.0 | % | 6.2 | % | 10.0 | % | |||||||||||
Interest and other income (expense), net | (40 | ) | 63 | ||||||||||||||||||||
Income before provision for income taxes | 12,518 | 9,422 | |||||||||||||||||||||
Provision for income taxes | 4,729 | 3,406 | |||||||||||||||||||||
Net income | $ | 7,789 | $ | 6,016 | |||||||||||||||||||
Six Months Ended June 30, 2014 | Six Months Ended June 30, 2013 | ||||||||||||||||||||||
Automation and Analytics | Medication Adherence | Total | Automation and Analytics | Medication Adherence | Total | ||||||||||||||||||
Total revenues | $ | 166,201 | $ | 40,615 | $ | 206,816 | $ | 142,579 | $ | 38,217 | $ | 180,796 | |||||||||||
Cost of revenues | 70,932 | 25,349 | 96,281 | 62,212 | 23,849 | 86,061 | |||||||||||||||||
Gross profit | $ | 95,269 | $ | 15,266 | $ | 110,535 | $ | 80,367 | $ | 14,368 | $ | 94,735 | |||||||||||
Gross margin % | 57.3 | % | 37.6 | % | 53.4 | % | 56.4 | % | 37.6 | % | 52.4 | % | |||||||||||
Operating expenses | 73,910 | 14,113 | 88,023 | 66,912 | 14,296 | 81,208 | |||||||||||||||||
Income from operations | $ | 21,359 | $ | 1,153 | $ | 22,512 | $ | 13,455 | $ | 72 | $ | 13,527 | |||||||||||
Operating margin % | 12.9 | % | 2.8 | % | 10.9 | % | 9.4 | % | 0.2 | % | 7.5 | % | |||||||||||
Interest and other income (expense), net | (296 | ) | (159 | ) | |||||||||||||||||||
Income before provision for income taxes | 22,216 | 13,368 | |||||||||||||||||||||
Provision for income taxes | 8,233 | 3,967 | |||||||||||||||||||||
Net income | $ | 13,983 | $ | 9,401 | |||||||||||||||||||
Three Months Ended June 30, 2014 | Three Months Ended June 30, 2013 | ||||||||||||||||||||||
Automation and Analytics | Medication Adherence | Total | Automation and Analytics | Medication Adherence | Total | ||||||||||||||||||
Depreciation and amortization | $ | 3,044 | $ | 1,735 | $ | 4,779 | $ | 2,963 | $ | 1,809 | $ | 4,772 | |||||||||||
Capital expenditures | $ | 4,419 | $ | 365 | $ | 4,784 | $ | 1,018 | $ | 1,395 | $ | 2,413 | |||||||||||
Six Months Ended June 30, 2014 | Six Months Ended June 30, 2013 | ||||||||||||||||||||||
Automation and Analytics | Medication Adherence | Total | Automation and Analytics | Medication Adherence | Total | ||||||||||||||||||
Depreciation and amortization | $ | 5,942 | $ | 3,449 | $ | 9,391 | $ | 5,862 | $ | 3,382 | $ | 9,244 | |||||||||||
Capital expenditures | $ | 6,167 | $ | 1,168 | $ | 7,335 | $ | 2,018 | $ | 3,733 | $ | 5,751 | |||||||||||
|
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|
|||||||||||||||