Hillrom Reports Fiscal Third Quarter Financial Results

CHICAGO, Aug. 2, 2019 /PRNewswire/ -- Hillrom (NYSE: HRC) today announced financial results for the fiscal third quarter ended June 30, 2019, and provided its fiscal fourth quarter and updated full-year 2019 financial outlook.

For the fiscal third quarter, Hillrom reported worldwide revenue of $727 million and GAAP earnings of $0.48 per diluted share. These results reflect the revenue recognition accounting standard, ASC 606, which the company adopted on a modified retrospective basis beginning in the fiscal first quarter 2019. The company's unaudited 2018 modified financial schedules reflecting the adoption of ASC 606 are available as supplemental schedules on the company's website.

On a comparable basis under ASC 606, fiscal third quarter adjusted earnings of $1.23 per diluted share advanced 11 percent over the prior-year period and exceeded the company's guidance of $1.20 to $1.22 per diluted share. These results reflect accelerated core revenue growth, strong contributions from new products, continued margin expansion and strategic investments to drive future growth.

"Our third quarter financial results reflect our team's successful execution of our strategic priorities with strong core revenue growth and earnings that exceeded expectations," said John Groetelaars, Hillrom's president and CEO. "We continue to advance our category leadership, transform our portfolio, and build differentiated solutions to enhance our ability to deliver on our vision of Advancing Connected Care(TM)."

Worldwide reported revenue of $727 million in the fiscal third quarter increased 3 percent, or 5 percent on a constant currency basis under ASC 606 in both the current and prior periods. Hillrom's core revenue advanced 6 percent, exceeding the company's guidance of approximately 4 to 5 percent growth. Core revenue excludes foreign currency, divestitures, and non-strategic assets the company may exit, including the Surgical Solutions international OEM business.

By reporting segment (under ASC 606):

    --  Patient Support Systems: Patient Support Systems revenue of $375 million
        increased 6 percent on a reported basis, or 7 percent on a constant
        currency basis. Core revenue advanced 8 percent as a result of
        double-digit growth in med-surg bed systems and clinical workflow
        solutions, including strong performance from Voalte, the company's new
        mobile healthcare communications platform.
    --  Front Line Care: Front Line Care generated revenue of $244 million, an
        increase of 2 percent on a reported basis, or 3 percent on a constant
        currency basis, driven primarily by growth of new products in vision and
        respiratory care.
    --  Surgical Solutions: Surgical Solutions generated revenue of $108
        million, a decline of 2 percent on a reported basis, and was comparable
        to the prior year on a constant currency basis. Core revenue increased 4
        percent, reflecting strong growth of new products, including Integrated
        Table Motion for the da Vinci Xi® Surgical System.

Recent Highlights

Supporting Hillrom strategies and financial performance were several achievements aimed at advancing Hillrom's innovation, transforming the portfolio, and delivering sustainable value to shareholders. Highlights include:

    --  Achieving more than $300 million in new product revenue through the
        first nine months of fiscal 2019. Contributing to this performance are
        several innovative products such as the Centrella® Smart+ bed, Welch
        Allyn® Connex® Spot Monitor, Monarch® Airway Clearance System, the
        company's vision care portfolio, and Integrated Table Motion for the da
        Vinci Xi® Surgical System.
    --  Launching the new Welch Allyn® RetinaVue® 700 Imager, a handheld
        retinal camera that enables remote ophthalmologists to diagnose diabetic
        retinopathy in patients with diabetes during routine primary care office
        visits. This next-generation device is a simpler, faster and more
        cost-effective way to help customers achieve patient compliance with eye
        exams and help catch vision-threatening disease earlier. Diabetic
        retinopathy is the leading cause of blindness in working-age adults.
    --  Receiving U.S. Department of Defense (DoD) Conditional Authority to
        Operate (ATO-C) for the company's NaviCare® Nurse Call system, Welch
        Allyn® Connex® monitoring systems (Connex Spot Monitor and Connex
        Vital Signs Monitor), Connex® vital signs connectivity solutions, and
        the ELI(TM) 380 resting electrocardiograph (ECG) device. The DoD
        authorizations allows these Hillrom(TM) systems, resting ECG device and
        care communications platform to be connected to DoD healthcare system
        networks in the U.S. and internationally.
    --  Expanding the respiratory care portfolio with the pending acquisition of
        Breathe Technologies, Inc., a developer and manufacturer of a patented
        wearable, non-invasive ventilation technology that supports improved
        patient mobility in a broad range of reimbursable conditions including
        COPD, interstitial lung disease, restrictive thoracic disorder and
        post-lung-transplant rehab. The wearable Life2000® Ventilator undocks
        from the stationary Life2000® Compressor to give freedom of range
        inside the home, or can be used independently outside the home with an
        alternate pressure source. The transaction is expected to close during
        the fiscal fourth quarter 2019.
    --  Enhancing Hillrom's digital and mobile communications capabilities with
        the completed acquisition of Voalte, a pioneer and leader in real-time,
        mobile healthcare communications that simplify communications and
        improve workflows and outcomes across healthcare systems. The
        combination strengthens Hillrom's connected solutions, including smart
        hospital beds, vital signs monitors, and its evolving digital offering
        to help care teams deliver better care to patients.
    --  Completing the sale of the company's surgical consumable products,
        including Bard-Parker® conventional and safety scalpels and blades, and
        a variety of other operating room accessories. The sale underscores the
        company's strategic focus on advancing connected care in high-growth,
        high-margin categories where Hillrom can demonstrate leadership. On a
        pro forma basis, the divested products are expected to generate annual
        revenue of approximately $100 million and contribute approximately $0.20
        in adjusted earnings per diluted share.

Fiscal 2019 Financial Outlook

Hillrom now expects fiscal 2019 revenue to increase approximately 2 percent on a reported basis and approximately 3 percent on a constant currency basis, reflecting the divestiture of surgical consumables. The company now expects core revenue to increase approximately 6 percent, adjusted earnings, excluding special items, of $5.03 to $5.05 per diluted share, and approximately $410 million in operating cash flow.

For the fiscal fourth quarter 2019, Hillrom expects revenue to be comparable to the prior year period on a reported basis, increase approximately 1 percent on a constant currency basis, and core revenue to increase approximately 5 percent. The company expects adjusted earnings, excluding special items, of $1.64 to $1.66 per diluted share.

"Today we are raising our full-year core revenue growth expectation and reaffirming our adjusted EPS guidance range. Strong operational performance is expected to fully offset select investments and dilution related to the pending acquisition of Breathe Technologies, Inc., and the recent divestiture of surgical consumables," continued Mr. Groetelaars. "We remain committed to driving sustained core revenue and earnings growth while achieving our strategic objectives to create long-term value for patients, customers and shareholders."

Discussion of Adjusted Financial Measures

In addition to the results reported in accordance with GAAP, Hillrom routinely provides gross margin, operating margin, income tax expense, and earnings per diluted share results on an adjusted basis because the company's management believes these measures contribute to an understanding of our financial performance, provide additional analytical tools to understand our results from core operations and reveal underlying operating trends. These measures exclude strategic developments, acquisition and integration costs and related fair value adjustments, gains and losses associated with disposals of businesses or significant product lines, regulatory costs related to updating existing product registrations to comply with the European Medical Device Regulations, special charges, the transitional impacts of U.S. tax reform legislation, change in tax accounting methods, other tax law changes and expenses associated with these tax items, the impacts of significant litigation matters, and other unusual events. The company also excludes expenses associated with the amortization of purchased intangible assets. These adjustments are made to allow investors to evaluate and understand operating trends excluding their impact on operating income and earnings per diluted share.

Management uses these measures internally for planning, forecasting, and evaluating the performance of the business. Investors should consider these non-GAAP measures in addition to, not as a substitute for, or as superior to, measures of financial performance prepared in accordance with GAAP. Reconciliations of GAAP measures to adjusted measures appear in the financial tables of this release.

The company also routinely provides earnings per diluted share guidance on an adjusted basis. This excludes the impact of intangible asset amortization associated with prior business acquisitions, which we expect to be $1.27-$1.33 for the fiscal year. Management also does not include adjusted items such as strategic developments, acquisition and integration costs, special charges, and other unusual items in our guidance because such items are evaluated on an ongoing basis, can be highly variable and cannot be reasonably predicted. As such, prospective quantification of these items is not feasible, and a full reconciliation of non-GAAP earnings per diluted share guidance to GAAP earnings per diluted share has not been provided. However, as a result of acquisitions, our ongoing portfolio and business optimization initiatives, and any change to the transitional impacts from U.S. tax reform legislation, we do expect adjusted items we have not predicted to potentially be significant to our GAAP measures including gross margin, operating margin, income tax expense, and earnings per diluted share.

The company also presents certain results on a constant currency basis, which compares results between periods as if foreign currency exchange rates had remained consistent period-over-period. Management monitors sales performance on an adjusted basis that eliminates the positive or negative effects that result from translating international sales into U.S. dollars. Management calculates constant currency by applying the foreign currency exchange rate for the prior period to the local currency results for the current period.

Conference Call Webcast and Dial-in Information

The company will host a conference call and webcast today beginning at 7:30 a.m. (CT) / 8:30 a.m. (ET).

Conference Call Audio Only Dial-in Information: To participate in the conference call, dial (844) 654-5620 (domestic) or (647) 253-8654 (international). Please dial into the call at least 10 minutes prior to the start to allow time to connect. The confirmation code is 3854738.

Webcast: A simultaneous webcast of the call will be accessible via the company's website at www.hillrom.com.

Presentation: A supplementary presentation will be posted to Hillrom's website prior to the webcast.

A recording of the webcast/call audio will be available for telephone replay through August 12, 2019. To access the replay, dial (800) 585-8367 (domestic) or (416) 621-4642 (international). For the replay, callers will need to use confirmation code 3854738. If you are unable to listen to the live webcast or the telephone replay, the webcast will be archived at www.hillrom.com.

About Hillrom
Hillrom is a global medical technology leader whose 10,000 employees have a single purpose: enhancing outcomes for patients and their caregivers by advancing connected care. Around the world, our innovations touch over 7 million patients each day. They help enable earlier diagnosis and treatment, optimize surgical efficiency and accelerate patient recovery while simplifying clinical communication and shifting care closer to home. We make these outcomes possible through connected smart beds, patient lifts, patient assessment and monitoring technologies, caregiver collaboration tools, respiratory care devices, advanced operating room equipment and more, delivering actionable, real-time insights at the point of care. Learn more at hillrom.com.



       
          CONTACT INFORMATION





       
          
                Investor Relations

    ---



               Contact:             Mary Kay Ladone, Senior Vice President, Corporate Development, 
     
          Contact:   Lorna Williams, Executive Director, Investor Relations and
                                     Strategy and Investor Relations                                                    Strategy


        Phone:             
            312-819-9387                                                   
     Phone:          
     312-233-7799


        Email:             
            
              marykay.ladone@hillrom.com                          
     Email:          
     
              lorna.williams@hillrom.com





       
          
                Media

    ---



               Contact:    
            Howard Karesh, Vice President, Corporate Communications


        Phone:             
            312-819-7268


        Email:             
            
              howard.karesh@hillrom.com

The following table reflects the Condensed Consolidated Statements of Income for the quarter and year to date periods ended June 30, 2019, reported under ASC 606, and for the quarter and year to date periods ended June 30, 2018, reported under ASC 605:


                                                                                    
             
                Hill-Rom Holdings, Inc. and Subsidiaries


                                                                                  
             
                Condensed Consolidated Statements of Income


                                                                                
             
                (In millions, except per share data, unaudited)




                                                                            
             
                Quarter Ended                                            
              
             Year Ended
                                                                                           June 30                                                                       June 30


                                                                             2019 (1)                                              2018 (2)                   2019 (1)                        2018 (2)




     
                Net revenue



     Product sales and service                                                        $
              
                653.0                                                     $
           617.6                 $
        
          1,901.1  $
        1,803.5



     Rental revenue                                                             73.8                                                                  91.0                                        223.4                 285.3




       Total net revenue                                                       726.8                                                                 708.6                                      2,124.5               2,088.8



     
                Cost of net revenue



     Cost of goods sold                                                        332.3                                                                 317.5                                        971.3                 935.3



     Rental expenses                                                            37.9                                                                  43.1                                        114.0                 135.5




       Total cost of net revenue                                               370.2                                                                 360.6                                      1,085.3               1,070.8



     
                Gross profit



     Product sales and service                                                 320.7                                                                 300.1                                        929.8                 868.2



     Rental                                                                     35.9                                                                  47.9                                        109.4                 149.8




       Total gross profit                                                      356.6                                                                 348.0                                      1,039.2               1,018.0



     
                As a percentage of sales                                      49.1
                                                                                                                                                                                                                   
          %
                                                                                                                                                         %                                  
            %
                                                                                    %                                                                 49.1                                         48.9                  48.7





     Research and development expenses                                          34.1                                                                  33.6                                        103.9                 100.6



     Selling and administrative expenses                                       246.4                                                                 221.9                                        695.6                 676.3



     Special charges                                                             6.2                                                                  14.0                                         17.7                  64.4






     
                Operating profit                                              69.9                                                                  78.5                                        222.0                 176.7





     Other income (expense), net                                              (24.2)                                                               (23.0)                                      (66.0)               (68.9)





     Income tax expense (benefit)                                               13.1                                                                  10.3                                         31.7                (54.2)






     
                Net income                                                    32.6                                                                  45.2                                        124.3                 162.0






     
                Diluted earnings per share                                           $
              
                0.48                                                      $
           0.67                    $
       
           1.84     $
        2.40





     
                Average diluted common shares outstanding (in thousands)    67,446                                                                67,646                                       67,484                67,550





     
                Dividends per common share                                           $
              
                0.21                                                      $
           0.20                    $
       
           0.62     $
        0.58



     
                (1) Reported under ASC 606



     
                (2) Reported under ASC 605


                                                                                                                                                                   
              
                Hill-Rom Holdings, Inc. and Subsidiaries


                                                                                                                                                                           
              
                Revenue Constant Currency


                                                                                                                                                                           
              
                (In millions, unaudited)





     The following table reflects sales growth data for the quarter ended June 30, 2019, reported under ASC 606, and for the quarter ended June 30, 2018, reported under ASC 605:




                                                                                                                                                                                                                                                         U.S.                        OUS



                                                                                                                    Quarter Ended                                                 Change As                                  Constant       Change As                   Change As             Constant
                                                                                                            June 30


                                                                                             2019 (1)                                               2018 (2)                          Reported                                   Currency        Reported                   Reported              Currency






     Product sales and service                                                                         $
              
                653.0                                                             $
              617.6                                        5.7                           7.0                   12.6           (8.2)           (4.3)
                                                                                                                                                                                                                                                            %                            %                     %
                                                                                                                                                                                                                                                                                                                              %               %





     Rental revenue                                                                             73.8                                                                91.0                                                            (18.9)                     (18.5)                                (20.4)         (7.2)           (2.9)
                                                                                                                                                                                                                                        %                          %                                     %
                                                                                                                                                                                                                                                                                                                       %               %





     Total net revenue                                                                                 $
              
                726.8                                                             $
              708.6                                        2.6                           3.8                    7.2           (8.1)           (4.2)
                                                                                                                                                                                                                                                            %                            %                     %
                                                                                                                                                                                                                                                                                                                              %               %






     Patient Support Systems                                                                   374.5                                                               359.7                                                               4.1                         5.2                                    8.3          (8.1)           (4.0)
                                                                                                                                                                                                                                        %                          %                                     %
                                                                                                                                                                                                                                                                                                                       %               %





     Front Line Care                                                                           244.4                                                               239.0                                                               2.3                         3.3                                    5.3          (5.0)           (1.4)
                                                                                                                                                                                                                                        %                          %                                     %
                                                                                                                                                                                                                                                                                                                       %               %





     Surgical Solutions                                                                        107.9                                                               109.9                                                             (1.8)                        0.2                                    8.3         (12.2)           (8.1)
                                                                                                                                                                                                                                                                   %                                     %             %
                                                                                                                                                                                                                                        %                                                                                              %





     Total net revenue                                                                                 $
              
                726.8                                                             $
              708.6                                        2.6                           3.8                    7.2           (8.1)           (4.2)
                                                                                                                                                                                                                                                            %                            %                     %
                                                                                                                                                                                                                                                                                                                              %               %






     OUS - Outside of the United States



     
                (1) Reported under ASC 606



     
                (2) Reported under ASC 605



     The following table reflects sales growth data for the year to date period ended June 30, 2019, reported under ASC 606, and for the year to date period ended June 30, 2018, reported under ASC 605:




                                                                                                                                                                                                                                               U.S.                        OUS



                                                                                                                   Year to Date Ended                                               Change As                      Constant       Change As                   Change As             Constant
                                                                                                             June 30


                                                                                             2019 (1)                                                 2018 (2)                          Reported                       Currency        Reported                   Reported              Currency






     Product sales and service                                                                         $
              
                1,901.1                                                             $
        1,803.5                                5.4                           6.9                   11.8            (6.1)           (1.8)
                                                                                                                                                                                                                                                  %                            %                     %
                                                                                                                                                                                                                                                                                                                     %               %





     Rental revenue                                                                            223.4                                                                 285.3                                                (21.7)                     (21.1)                                (23.2)         (10.1)           (5.1)
                                                                                                                                                                                                                              %                          %                                     %              %
                                                                                                                                                                                                                                                                                                                              %





     Total net revenue                                                                                 $
              
                2,124.5                                                             $
        2,088.8                                1.7                           3.1                    5.6            (6.3)           (2.0)
                                                                                                                                                                                                                                                  %                            %                     %
                                                                                                                                                                                                                                                                                                                     %               %






     Patient Support Systems                                                                 1,075.1                                                               1,049.1                                                   2.5                         3.7                                    5.9           (6.7)           (2.1)
                                                                                                                                                                                                                              %                          %                                     %
                                                                                                                                                                                                                                                                                                              %               %





     Front Line Care                                                                           720.9                                                                 701.5                                                   2.8                         3.9                                    5.0           (2.4)             1.5
                                                                                                                                                                                                                              %                          %                                     %
                                                                                                                                                                                                                                                                                                              %               %





     Surgical Solutions                                                                        328.5                                                                 338.2                                                 (2.9)                      (0.6)                                   5.5          (10.4)           (6.0)
                                                                                                                                                                                                                                                                                               %              %
                                                                                                                                                                                                                              %                          %                                                                    %





     Total net revenue                                                                                 $
              
                2,124.5                                                             $
        2,088.8                                1.7                           3.1                    5.6            (6.3)           (2.0)
                                                                                                                                                                                                                                                  %                            %                     %
                                                                                                                                                                                                                                                                                                                     %               %






     OUS - Outside of the United States



     
                (1) Reported under ASC 606



     
                (2) Reported under ASC 605


                                                                                                                                                                                     
           
              Hill-Rom Holdings, Inc. and Subsidiaries


                                                                                                                                                                                       
            
              Reconciliation: Earnings Per Share


                                                                                                                                                                                   
         
              (In millions, except per share data, unaudited)




                                                                                                   
        
            Quarter Ended June 30, 2019 (1)                                                                                                             
        Quarter Ended June 30, 2018 (2)


                                                                        Gross               Operating                               Income                  Income                                Diluted                          Gross                          Operating                          Income                  Income Tax    Diluted
                                                                 Margin              Margin                              Before                         Tax                              EPS(1)                              Margin                            Margin                           Before                   Expense        EPS
                                                                                                                       Income                       Expense                                                                                                                                   Income
                                                                                                                       Taxes                                                                                                                                                                   Taxes

                                                                                                                                                                                                                                                                                                                                               ---

                                                                        49.0

                                                                                                                                                                                                                                                                                                                                                 %              %
                                                                                                            %

              
                GAAP Basis                                      %                             9.6                                                        $
       
       45.7                                                           $
          
      13.1                                                 $
      
      0.48                          49.1            11.1            $
       55.5                 $
        10.3   $
       0.67



              Adjustments:



              Acquisition and integration costs                          0.5                              1.9

                                                                                                                                                                                                                                                                                                                                                 %
                                                                            %                               %                                                 13.9                                                 2.8                                                   0.16                                                   %                 0.4             2.7       0.7                     0.03



              Acquisition-related intangible asset                         -      %                      4.0

                                                                                                                                                                                                                                                                                                                                                 %
                                                                                                            %                                                 29.3                                                 7.4                                                   0.33                                                   %                 3.7            26.8       7.4                     0.28
    amortization



              Field corrective actions                                   0.8                              0.8


                                                                            %                               %                                                  5.6                                                 1.4                                                   0.06                                                   %                         %



              Regulatory compliance costs                                  -      %                      0.6

                                                                                                                                                                                                                                                                                                                                                 %
                                                                                                            %                                                  4.6                                                 1.1                                                   0.05                                                   %                 0.1             0.6       0.2                     0.01



              Litigation expenses                                          -      %                                                                                                                                                                                                                                         %                         %



              Special charges                                              -      %                      0.9

                                                                                                                                                                                                                                                                                                                                                 %
                                                                                                            %                                                  6.2                                                 1.5                                                   0.07                                                   %                 2.0            14.0       4.1                     0.14



              Tax law and method changes                                   -      %                                                %                                                                           (5.4)                                                  0.08                                                   %                         %      0.1     (1.1)                    0.02


                                                                        50.3  17.8

                                                                                                                                                                                                                                                                                                                                                 %              %


              
                Adjusted Basis                                  %                               %                                                      $
       
       105.3                                                           $
          
      21.9                                                 $
      
      1.23                          49.1            17.3            $
       99.7                 $
        21.6   $
       1.15



              
                 1 Reported under ASC 606



              
                 2 Reported under ASC 605






                                                                                                 
        
            Year to Date Ended June 30, 2019 (1)                                                                                                        
        Year to Date Ended June 30, 2018 (2)


                                                                        Gross               Operating                               Income                  Income                                Diluted                          Gross                          Operating                          Income                  Income Tax    Diluted
                                                                 Margin              Margin                              Before                         Tax                               EPS                                Margin                            Margin                           Before                   Expense        EPS
                                                                                                                       Income                       Expense                                                                                                                                   Income
                                                                                                                       Taxes                                                                                                                                                                   Taxes

                                                                                                                                                                                                                                                                                                                                               ---

                                                                        48.9  10.5

                                                                                                                                                                                                                                                                                                                                                 %              %


              
                GAAP Basis                                      %                               %                                                      $
       
       156.0                                                           $
          
      31.7                                                 $
      
      1.84                          48.7             8.5           $
       107.8               $
        (54.2)  $
       2.40



              Adjustments:



              Acquisition and integration costs                          0.1                              0.7

                                                                                                                                                                                                                                                                                                                                                 %
                                                                            %                               %                                                 15.7                                                 3.2                                                   0.19                                                   %                 0.3             7.3       1.9                     0.08



              Acquisition-related intangible asset amortization            -      %                      3.9

                                                                                                                                                                                                                                                                                                                                                 %
                                                                                                            %                                                 82.3                                                19.7                                                   0.93                                                   %                 3.8            80.5      20.9                     0.88



              Field corrective actions                                   0.3                              0.3


                                                                            %                               %                                                  5.6                                                 1.4                                                   0.06                                                   %                         %



              Regulatory compliance costs                                  -      %                      0.5

                                                                                                                                                                                                                                                                                                                                                 %
                                                                                                            %                                                 10.7                                                 2.7                                                   0.12                                                   %                 0.1             1.8       0.5                     0.02



              Litigation expenses                                          -      %                                                                                                                                                                                                                                         %                 0.3

                                                                                                                                                                                                                                                                                                                                                 %            5.8       1.5                     0.06



              Special charges                                              -      %                      0.8

                                                                                                                                                                                                                                                                                                                                                 %
                                                                                                            %                                                 17.7                                                 4.3                                                   0.20                                                   %                 3.1            64.4      17.3                     0.70



              Tax law and method changes                                   -      %                                                %                                                                           (4.4)                                                  0.06                                                   %                         %      0.1      67.7                   (1.00)



              Gain on disposition                                          -      %                                                %                                                                                                                                                                                        %                         %    (1.0)                           (0.01)


                                                                        49.3  16.7

                                                                                                                                                                                                                                                                                                                                                 %              %


              
                Adjusted Basis                                  %                               %                                                      $
       
       288.0                                                           $
          
      58.6                                                 $
      
      3.40                          48.7            16.1           $
       266.7                 $
        55.6   $
       3.13




              
                 1 Reported under ASC 606



              
                 2 Reported under ASC 605


                                                                                              
              
                Hill-Rom Holdings, Inc. and Subsidiaries


                                                                                               
              
                Condensed Consolidated Balance Sheets


                                                                                                      
              
                (In millions, unaudited)





     The following table reflects the Condensed Consolidated Balance Sheets as of June 30, 2019, reported under ASC 606, and as of September 30, 2018, reported under ASC 605:




                                                                                                                                                      June 30,                              September 30,
                                                                                                                                                           2019 (1)                              2018 (2)




     
                Assets



     Current Assets



     Cash and cash equivalents                                                                                                                                         $
            
       202.6                         $
       183.0



     Trade accounts receivable, net of allowances                                                                                                            597.9                                         580.7



     Inventories, net                                                                                                                                        297.8                                         291.7



     Other current assets                                                                                                                                    128.0                                         100.2




     Total current assets                                                                                                                                  1,226.3                                       1,155.6





     Property, plant and equipment, net                                                                                                                      311.1                                         328.3



     Intangible assets



     Goodwill                                                                                                                                              1,830.8                                       1,738.3



     Other intangible assets and software, net                                                                                                             1,083.7                                       1,027.7



     Other assets                                                                                                                                            123.4                                         110.1






     
                Total Assets                                                                                                                                       $
            
       4,575.3                       $
       4,360.0






     
                Liabilities



     Current Liabilities



     Trade accounts payable                                                                                                                                            $
            
       171.5                         $
       177.3



     Short-term borrowings                                                                                                                                   246.2                                         182.5



     Other current liabilities                                                                                                                               396.5                                         302.6




     Total current liabilities                                                                                                                               814.2                                         662.4





     Long-term debt                                                                                                                                        1,824.0                                       1,790.4



     Other long-term liabilities                                                                                                                             312.4                                         291.0






     
                Total Liabilities                                                                                                                        2,950.6                                       2,743.8






     
                Total Shareholders' Equity                                                                                                               1,624.7                                       1,616.2






     
                Total Liabilities and Shareholders' Equity                                                                                                         $
            
       4,575.3                       $
       4,360.0




     
                (1) Reported under ASC 606



     
                (2) Reported under ASC 605


                                                                                                                                  
              
                Hill-Rom Holdings, Inc. and Subsidiaries


                                                                                                                              
              
                Condensed Consolidated Statements of Cash Flows


                                                                                                                                          
              
                (In millions, unaudited)





     The following table reflects the Condensed Consolidated Statements of Statements of Cash Flows for the year to date ended June 30, 2019, reported under ASC 606, and for the year to date ended June 30, 2018, reported under ASC 605:




                                                                                                                                                                                                                                                    Year to Date Ended June 30


                                                                                                                                                                                                                                        2019 (1)                               2018 (2)




     
                Operating Activities



     Net income                                                                                                                                                                                                                                 $
           
                124.3                     $
     162.0



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



     Depreciation and amortization of property, plant, equipment and software                                                                                                                                                              54.7                                            67.0



     Acquisition-related intangible asset amortization                                                                                                                                                                                     82.3                                            80.5



     Amortization of debt discounts and issuance costs                                                                                                                                                                                      4.8                                             5.2



     Benefit for deferred income taxes                                                                                                                                                                                                   (12.2)                                         (89.4)



     Loss on disposal of property, equipment leased to others, intangible assets, and impairments                                                                                                                                           3.3                                             1.1



     Loss on disposition of businesses                                                                                                                                                                                                                                                    22.4



     Stock compensation                                                                                                                                                                                                                    26.9                                            21.6



     Change in working capital excluding cash, current debt, acquisitions and dispositions:



     Trade accounts receivable                                                                                                                                                                                                             15.3                                            20.5



     Inventories                                                                                                                                                                                                                          (4.9)                                         (27.4)



     Other current assets                                                                                                                                                                                                                 (3.4)                                         (38.5)



     Trade accounts payable                                                                                                                                                                                                               (9.0)                                          (2.6)



     Accrued expenses and other liabilities                                                                                                                                                                                                14.6                                             1.0



     Other, net                                                                                                                                                                                                                             4.4                                            26.4




     Net cash provided by operating activities                                                                                                                                                                                            301.1                                           249.8




     
                Investing Activities



     Purchases of property, plant, equipment and software                                                                                                                                                                                (50.9)                                         (71.9)



     Proceeds on sale of property and equipment leased to others                                                                                                                                                                            2.5                                             4.0



     Payment for acquisition of business, net of cash acquired                                                                                                                                                                          (175.8)



     Payment for acquisition of intangible assets                                                                                                                                                                                        (17.1)



     Payments for acquisitions of investments                                                                                                                                                                                            (26.6)



     Proceeds on sale of business                                                                                                                                                                                                                                                          1.0



     Other, net                                                                                                                                                                                                                                                                            2.2




     Net cash used in investing activities                                                                                                                                                                                              (267.9)                                         (64.7)




     
                Financing Activities



     Payments of long-term debt                                                                                                                                                                                                           (0.1)                                        (137.4)



     Borrowings on Revolving Credit Facility                                                                                                                                                                                              330.0                                            75.0



     Payments on Revolving Credit Facility                                                                                                                                                                                              (230.0)                                        (165.0)



     Borrowings on Securitization Program                                                                                                                                                                                                   4.9                                            68.2



     Payments on Securitization Program                                                                                                                                                                                                   (5.5)                                         (40.7)



     Borrowings on Note Securitization Facility                                                                                                                                                                                            46.0                                            61.0



     Payments on Note Securitization Facility                                                                                                                                                                                            (51.3)



     Payments of cash dividends                                                                                                                                                                                                          (41.4)                                         (38.4)



     Proceeds on exercise of stock options                                                                                                                                                                                                  9.2                                            13.6



     Stock repurchases for stock award withholding obligations                                                                                                                                                                            (4.2)                                          (7.4)



     Stock repurchases in the open market                                                                                                                                                                                                (75.0)



     Other, net                                                                                                                                                                                                                             5.5                                             5.1




     Net cash used in financing activities                                                                                                                                                                                               (11.9)                                        (166.0)




     Effect of exchange rate changes on cash                                                                                                                                                                                              (1.7)                                          (4.4)



     
                Net Cash Flows                                                                                                                                                                                                           19.6                                            14.7



     
                Cash and Cash Equivalents:



     At beginning of period                                                                                                                                                                                                               183.0                                           231.8




     At end of period                                                                                                                                                                                                                           $
           
                202.6                     $
     246.5




     
                (1) Reported under ASC 606



     
                (2) Reported under ASC 605

View original content to download multimedia:http://www.prnewswire.com/news-releases/hillrom-reports-fiscal-third-quarter-financial-results-300895525.html

SOURCE Hillrom