FLINT, Mich., Aug. 9, 2019 /PRNewswire/ -- Diplomat Pharmacy,
Inc. (NYSE: DPLO), the nation's largest independent provider of
specialty pharmacy and infusion services, announced financial
results for the quarter ended June 30,
2019. All comparisons, unless otherwise noted, are to
the quarter ended June 30,
2018.
Second Quarter 2019 Highlights include:
- Revenue of $1,288 million,
compared to $1,416 million
-
- Specialty segment revenue of $1,216
million, compared to $1,234
million
- PBM segment revenue of $90
million, compared to $189
million
- Specialty segment total prescriptions dispensed of 235,000,
compared to 236,000
- PBM segment total volume, adjusted to 30-day equivalent, of
942,000, compared to 2,123,000
- Gross margin of 5.6% versus 6.9%
-
- Specialty segment gross margin of 5.2% versus 5.9%
- PBM segment gross margin of 10.7% versus 13.7%
- EPS of $(2.13) per basic/diluted
common share versus $(0.05) per
basic/diluted common share
- Adjusted EBITDA of $19.3 million,
compared to $42.7 million
-
- Adjusted EBITDA margin of 1.5% versus 3.0%
- Net cash provided by operating activities was $43.1 million, compared to $18.1 million
- Net debt1 decreased to $584.8
million, from $622.5 million
at March 31, 2019.
Brian Griffin, Chairman and CEO
of Diplomat, commented "We continue to believe in our business
model and long-term prospects and we remain encouraged by our
pipeline for 2020, despite our reduced guidance for 2019. We
are pleased that infusion therapies continue to demonstrate
strength and we are taking actions to improve our core specialty
pharmacy business, rebuild our PBM and enhance our financial
flexibility. At the same time, our Board has concluded that a broad
review of strategic alternatives is in the best interests of the
Company and our shareholders. While this is taking place, we intend
to maintain our focus on executing our strategic plan, improving
our businesses and supporting our shareholders, patients and their
providers, payers, as well as our manufacturer partners and our
employees."
Second Quarter Financial Summary:
Revenue for the second quarter of 2019 was $1,288 million, compared to $1,416 million in the second quarter of 2018, a
decrease of $128 million or 9%.
Our Specialty segment revenue amounted to $1,216 million, compared to $1,234 million in the prior year quarter, while
revenue from our PBM segment amounted to $90
million, compared to $189
million in the prior year quarter. The decrease in our
Specialty segment was primarily driven by payor reimbursement
compression and the conversion of brand name drugs to their generic
equivalent. The decrease was partially offset by the benefit
of manufacturer price increases and growth in infusion therapies.
The decrease in our PBM segment was due to previously
disclosed contract losses.
Gross profit in the second quarter of 2019 was $72.7 million and generated a 5.6% gross margin,
compared to $98.4 million gross
profit and a 6.9% gross margin in the second quarter of 2018.
Gross profit from our Specialty segment was $63.0 million and generated a 5.2% gross margin,
compared to $72.5 million and a 5.9%
gross margin in the prior period. The gross margin decrease
in our Specialty segment was primarily driven by payor
reimbursement compression. Gross profit from our PBM segment
was $9.7 million and generated a
10.7% gross margin, compared to $25.9
million and a 13.7% gross margin in the prior period.
The gross margin decrease in our PBM segment was primarily driven
by a $2.5 million non-recurring
client rebate payment.
Selling, general and administrative expenses for the second
quarter of 2019 were $80.8 million, a
decrease of $9.8 million, compared to
$90.6 million in the second quarter
of 2018. This decrease was primarily driven by a $4.2 million decrease in amortization expense,
largely due to the impairment of our PBM segment in the fourth
quarter of 2018, a $3.0 million
decrease in merger and acquisition related expenses, and a
$2.7 million decrease in share-based
compensation expense primarily due to the recognition of our CEO
share based RSU grant in the prior year period. We also
reduced our consulting and recruiting expenses. These
reductions were partially offset by an increase in severance,
insurance, and facility expenses.
Net loss for the second quarter of 2019 was $(159.5) million compared to $(4.0) million in the second quarter of
2018. This decrease was primarily driven by an $85 million non-cash impairment charge related to
goodwill and definite-lived intangible assets associated with our
Specialty segment, as well as a $56
million non-cash impairment charge related to goodwill and
definite-lived intangible assets associated with our PBM segment
both due to a reduced forecast. The forecast reduction in
Diplomat Specialty Pharmacy ("DSP"), a reporting unit within our
Specialty segment, is due to less favorable drug mix, continued
reimbursement pressure, slower than anticipated volume growth from
our payor team investment, and a delay in implementing our new
operating system which is also delaying the anticipated
efficiencies. The PBM segment forecast reduction is due to
lower earned rebates due to drug mix, slightly lower rebate
retention, and a more conservative outlook for growth.
Adjusted EBITDA for the second quarter of 2019 was $19.3 million compared to $42.7 million in the second quarter of 2018, a
decrease of $23.4 million.
Loss per share for the second quarter of 2019 was $(2.13) per basic/diluted common share, compared
to $(0.05) per basic/diluted common
share for the second quarter of 2018.
2019 Financial Outlook
For the full-year 2019, we are updating our previous financial
guidance:
- Revenue between $4.7 and
$5.0 billion
-
- Specialty segment revenue between $4.4 and $4.6
billion
- PBM segment revenue between $0.325 and $0.375
billion
- Net loss between $(201) and
$(191) million, versus the previous
range of $(49) and $(33) million
- Adjusted EBITDA between $87 and
$93 million, versus the previous
range of $110 and $116 million
- Diluted EPS between $(2.69) and
$(2.55), versus the previous range of
$(0.65) and $(0.44)
Our income tax expectation for the year is an expense range of
$1.5 to $2.0
million, primarily related to state taxes. A federal
tax benefit will not be recorded for our 2019 losses as we are
required to record a valuation allowance against any such benefit
due to being in a cumulative loss position. Our EPS
expectations for 2019 assume approximately 74,750,000 weighted
average common shares outstanding on a diluted basis, versus the
prior expectation of approximately 75,300,000, which could differ
materially.
We have recently agreed with our lenders to amend certain
financial performance covenants applicable to our credit facility.
Amended terms became effective August 6,
2019 and amend the Total Net Leverage Ratio and Interest
Coverage Ratio for the periods from the third quarter of 2019
through the fourth quarter of 2020, which is expected to provide
the Company financial flexibility. As of March 31, 2021, the covenants revert back to the
levels indicated in the original credit facility. Additional
details are available in our Current Report on Form 8-K filed with
the Securities and Exchange Commission on August 9, 2019.
Earnings Conference Call Information
As previously announced, the Company will hold a conference call
to discuss its second quarter performance this morning,
August 9, 2019, at 8:30 a.m. Eastern Time. Shareholders and
interested participants may listen to a live broadcast of the
conference call by dialing 833.286.5805 (647.689.4450 for
international callers) and referencing participant code 7394702
approximately 15 minutes prior to the call. A live webcast of
the conference call and associated slide presentation will be
available on the investor relations section of the Company's
website for approximately 90 days at ir.diplomat.is.
About Diplomat
Diplomat (NYSE: DPLO) is the nation's largest independent
provider of specialty pharmacy and infusion services. Diplomat
helps people with complex and chronic health conditions in all 50
states, partnering with payers, providers, hospitals,
manufacturers, and more. Rooted in this patient care expertise,
Diplomat also serves payers through CastiaRx, a leading specialty
benefit manager, and offers tailored solutions for healthcare
innovators through EnvoyHealth. Diplomat opened its doors in 1975
as a neighborhood pharmacy with one essential tenet: "Take good
care of patients and the rest falls into place." Today, that
tradition continues—always focused on improving patient care. For
more information, visit diplomat.is.
Non-GAAP Information
We define Adjusted EBITDA as net (loss) income before interest
expense, income taxes, depreciation and amortization, share-based
compensation, change in fair value of contingent consideration and
other merger and acquisition-related expenses, restructuring and
impairment charges, and certain other items that we do not consider
indicative of our ongoing operating performance (which are itemized
below in the reconciliation to net loss). Adjusted EBITDA is
not in accordance with, or an alternative to, GAAP. In
addition, this non-GAAP measure is not based on any comprehensive
set of accounting rules or principles. You should be
aware that in the future we may incur expenses that are the same as
or similar to some of the adjustments in the presentation, and we
do not infer that our future results will be unaffected by unusual
or non-recurring items.
We consider Adjusted EBITDA to be a supplemental measure of our
operating performance. We present Adjusted EBITDA because it
is used by our Board of Directors and management to evaluate our
operating performance. Adjusted EBITDA is also used as a
factor in determining incentive compensation, for budgetary
planning and forecasting overall financial and operational
expectations, for identifying underlying trends, and for evaluating
the effectiveness of our business strategies. Further, we
believe it assists us, as well as investors, in comparing
performance from period-to-period on a consistent basis.
Other companies in our industry may calculate Adjusted EBITDA
differently than we do and their calculation may not be comparable
to our Adjusted EBITDA metric. A reconciliation of Adjusted
EBITDA, a non-GAAP measure, to net loss can be found below.
Forward Looking Statements
This press release contains forward-looking statements made
pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. Forward-looking statements give
current expectations or forecasts of future events or our future
financial or operating performance, and may include Diplomat's
expectations regarding revenues, net (loss) income, Adjusted
EBITDA, EPS, the strategic alternatives review process and
potential transactions that may be identified and explored as a
result of such review process, market share, new business and
contract wins, the expected benefits and performance of business
and growth strategies, impact of operational improvement
initiatives and results of operational and capital expenditures.
The forward-looking statements contained in this press release are
based on management's good-faith belief and reasonable judgment
based on current information. These statements are qualified by
important risks and uncertainties, many of which are beyond our
control, that could cause our actual results to differ materially
from those forecasted or indicated by such forward-looking
statements. These risks and uncertainties include: our ability to
adapt to changes or trends within the specialty pharmacy industry;
a significant increase in competition from a variety of companies
in the health care industry; significant and increasing pricing
pressure from third party payors, resulting in continuing margin
compression and adversely impacting contract profitability and
creating the potential that we will elect not to continue to
participate in certain pharmacy provider networks; possibility of
client losses and/or the failure to win new business; declining
gross margins in the PBM industry; shifts in pharmacy mix toward
lower margin drugs; the ability to identify and consummate
strategic alternatives that yield additional value for
shareholders; the timing, benefits and outcome of the Company's
strategic alternatives review process, including the determination
of whether or not to pursue or consummate any strategic
alternative; the structure, terms and specific risks and
uncertainties associated with any potential strategic transaction;
potential disruptions in our business and the stock price as a
result of our exploration, review and pursuit of strategic
alternatives or the public announcement thereof and any decision or
transaction resulting from such review, including potential
disruptions with respect to our employees, vendors, clients and
customers; supply disruption of any of the specialty drugs we
dispense; potential for contracting at reduced rates to win new
business or secure renewal business; the dependence on key
employees and effective succession planning and managing recent
turnover among key employees; potential disruption to our workforce
and operations due to cost savings and restructuring initiatives;
disruption in our operations as we implement a new operating system
within our Specialty segment; risks and uncertainties from
fluctuations in pharmaceutical prices; our ability to expand
the number of specialty drugs we dispense and related services;
maintaining existing patients; increasing consolidation in the
healthcare industry; complying with complex and evolving
requirements and changes in state and federal government
regulations, including Medicare and Medicaid; current or proposed
legislative and regulatory policies designed to manage healthcare
costs or alter healthcare financing practices; the amount of direct
and indirect remuneration fees, as well as the timing of assessing
such fees and the methodology used to calculate such fees; the
outcome of material legal proceedings; our relationships with
wholesalers and key pharmaceutical manufacturers; bad publicity
about, or market withdrawal of, specialty drugs we dispense;
revenue concentration of the top specialty drugs we dispense;
managing our growth effectively; our ability to drive volume
through a refreshed marketing strategy in traditional specialty
pharmacy; our capability to penetrate the fragmented infusion
market; the success of our strategy in the PBM industry; failure to
effectively differentiate our products and services in the PBM
market place; our debt service obligations; maintaining compliance
with our amended credit facility covenants; increased financing and
other costs; our inability to remediate present material
weaknesses, and to identify and remediate future material
weaknesses, in our disclosure controls and procedures and internal
control over financial reporting, which could impair our ability to
produce accurate and timely financial statements; the effect
of any future impairments to our goodwill or other intangible
assets on our net (loss) income and EPS, and the underlying reasons
for such impairment; investments in new business strategies
and initiatives, including with respect to data and analytics
capabilities, could disrupt our ongoing business and present risks
not originally contemplated; tax matters and imposition of new
taxes; and the additional factors set forth in "Risk Factors" in
Diplomat's most recent Annual Report on Form 10-K and in
subsequent reports filed with or furnished to the Securities and
Exchange Commission. Except as may be required by any
applicable laws, Diplomat assumes no obligation to publicly update
such forward-looking statements, which are made as of the date
hereof or the earlier date specified herein, whether as a result of
new information, future developments, or otherwise.
CONTACT:
Terri Anne Powers, Vice President
Investor Relations
312-889-5244 | tpowers@diplomat.is
DIPLOMAT PHARMACY,
INC.
|
Condensed
Consolidated Balance Sheets (Unaudited)
|
(Dollars in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June
30,
|
|
December
31,
|
|
|
|
|
|
2019
|
|
2018
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and equivalents
|
$
5,771
|
|
$
9,485
|
Receivables,
net
|
329,595
|
|
326,602
|
Inventories
|
179,083
|
|
210,573
|
Prepaid expenses and other current assets
|
27,007
|
|
9,596
|
Total current assets
|
541,456
|
|
556,256
|
|
|
|
|
|
|
|
|
Property and
equipment
|
54,246
|
|
55,929
|
Accumulated
depreciation
|
(24,682)
|
|
(21,404)
|
Property and
equipment, net
|
29,564
|
|
34,525
|
Capitalized software
for internal use, net
|
28,354
|
|
30,506
|
Operating lease
right-of-use assets
|
26,329
|
|
-
|
Goodwill
|
|
486,563
|
|
609,592
|
Definite-lived
intangible assets, net
|
195,273
|
|
240,810
|
Assets held for
sale
|
3,450
|
|
-
|
Other noncurrent
assets
|
4,121
|
|
4,670
|
Total
assets
|
$
1,315,110
|
|
$
1,476,359
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts payable
|
$
326,544
|
|
$
308,084
|
Rebates payable to PBM customers
|
20,964
|
|
23,264
|
Borrowings on revolving line of credit
|
125,000
|
|
176,300
|
Current portion of long-term debt
|
11,500
|
|
11,500
|
Current portion of operating lease liabilities
|
4,255
|
|
-
|
Accrued expenses:
|
|
|
|
Compensation and
benefits
|
11,184
|
|
13,348
|
Contingent consideration
|
6,838
|
|
5,075
|
Other
|
39,012
|
|
21,014
|
Total
current liabilities
|
545,297
|
|
558,585
|
|
|
|
|
|
|
|
Long-term debt, less
current portion
|
434,005
|
|
438,369
|
Noncurrent operating
lease liabilities
|
23,017
|
|
-
|
Deferred income
taxes
|
3,553
|
|
2,781
|
Contingent
consideration
|
-
|
|
1,820
|
Derivative
liability
|
|
9,777
|
|
4,292
|
Deferred
gain
|
|
-
|
|
5,175
|
Other
|
|
|
-
|
|
253
|
Total
liabilities
|
1,015,649
|
|
1,011,275
|
Shareholders'
equity:
|
|
|
|
Preferred stock (10,000,000 shares authorized; none issued and
outstanding)
|
-
|
|
-
|
Common stock (no par value, 590,000,000 shares authorized;
74,993,966 and 74,474,677
|
|
|
|
shares
issued and outstanding at June 30, 2019 and December 31, 2018,
respectively)
|
636,331
|
|
629,411
|
Additional paid-in
capital
|
51,597
|
|
50,544
|
Accumulated deficit
|
(378,690)
|
|
(210,579)
|
Accumulated other comprehensive loss
|
(9,777)
|
|
(4,292)
|
Total shareholders' equity
|
299,461
|
|
465,084
|
Total liabilities and shareholders' equity
|
$
1,315,110
|
|
$
1,476,359
|
DIPLOMAT PHARMACY,
INC.
|
Condensed
Consolidated Statements of Operations (Unaudited)
|
(Dollars in
thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
|
|
|
June
30,
|
|
June
30,
|
|
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
1,287,624
|
|
$
1,416,078
|
|
$
2,544,432
|
|
$
2,758,562
|
Cost of
sales
|
|
(1,214,897)
|
|
(1,317,662)
|
|
(2,392,485)
|
|
(2,569,768)
|
Gross profit
|
72,727
|
|
98,416
|
|
151,947
|
|
188,794
|
Selling, general and
administrative expenses
|
(80,816)
|
|
(90,642)
|
|
(163,684)
|
|
(172,329)
|
Goodwill
impairments
|
(122,891)
|
|
-
|
|
(122,891)
|
|
-
|
Impairments of
definite-lived intangible assets
|
(17,979)
|
|
-
|
|
(17,979)
|
|
-
|
(Loss) income from operations
|
(148,959)
|
|
7,774
|
|
(152,607)
|
|
16,465
|
Other (expense)
income:
|
|
|
|
|
|
|
|
Interest
expense
|
(10,170)
|
|
(10,392)
|
|
(20,385)
|
|
(20,819)
|
Other
|
101
|
|
394
|
|
282
|
|
811
|
Total other
expense
|
(10,069)
|
|
(9,998)
|
|
(20,103)
|
|
(20,008)
|
Loss
before income taxes
|
(159,028)
|
|
(2,224)
|
|
(172,710)
|
|
(3,543)
|
Income tax
expense
|
(434)
|
|
(1,740)
|
|
(1,053)
|
|
(871)
|
Net
loss
|
$
(159,462)
|
|
$
(3,964)
|
|
$
(173,763)
|
|
$
(4,414)
|
|
|
|
|
|
|
|
|
Loss per common
share, basic and diluted
|
$
(2.13)
|
|
$
(0.05)
|
|
$
(2.33)
|
|
$
(0.06)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding, basic and diluted
|
74,730,823
|
|
74,158,622
|
|
74,595,906
|
|
74,077,916
|
DIPLOMAT PHARMACY,
INC.
|
Condensed
Consolidated Statements of Operations, Inclusive of Reportable
Segment Breakout (Unaudited)
|
(Dollars in
thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
|
|
|
June
30,
|
|
June
30,
|
|
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
Net sales -
Specialty
|
$
1,215,769
|
|
$
1,233,746
|
|
$
2,384,134
|
|
$
2,386,725
|
Net sales -
PBM
|
90,313
|
|
188,747
|
|
188,230
|
|
380,215
|
Inter-segment
elimination
|
(18,458)
|
|
(6,415)
|
|
(27,932)
|
|
(8,378)
|
Net
sales
|
1,287,624
|
|
1,416,078
|
|
2,544,432
|
|
2,758,562
|
|
|
|
|
|
|
|
|
Cost of sales -
Specialty
|
(1,152,747)
|
|
(1,161,206)
|
|
(2,253,588)
|
|
(2,241,365)
|
Cost of sales -
PBM
|
(80,608)
|
|
(162,871)
|
|
(166,829)
|
|
(336,781)
|
Inter-segment
elimination
|
18,458
|
|
6,415
|
|
27,932
|
|
8,378
|
Cost of
sales
|
(1,214,897)
|
|
(1,317,662)
|
|
(2,392,485)
|
|
(2,569,768)
|
|
|
|
|
|
|
|
|
Gross profit -
Specialty
|
63,022
|
|
72,540
|
|
130,546
|
|
145,360
|
Gross profit -
PBM
|
9,705
|
|
25,876
|
|
21,401
|
|
43,434
|
Gross
profit
|
72,727
|
|
98,416
|
|
151,947
|
|
188,794
|
Selling, general and
administrative expenses
|
(80,816)
|
|
(90,642)
|
|
(163,684)
|
|
(172,329)
|
Goodwill
impairments
|
(122,891)
|
|
-
|
|
(122,891)
|
|
-
|
Impairments of
definite-lived intangible assets
|
(17,979)
|
|
-
|
|
(17,979)
|
|
-
|
(Loss)
income from operations
|
(148,959)
|
|
7,774
|
|
(152,607)
|
|
16,465
|
Other (expense)
income:
|
|
|
|
|
|
|
|
Interest
expense
|
(10,170)
|
|
(10,392)
|
|
(20,385)
|
|
(20,819)
|
Other
|
101
|
|
394
|
|
282
|
|
811
|
Total other
expense
|
(10,069)
|
|
(9,998)
|
|
(20,103)
|
|
(20,008)
|
Loss
before income taxes
|
(159,028)
|
|
(2,224)
|
|
(172,710)
|
|
(3,543)
|
Income tax
expense
|
(434)
|
|
(1,740)
|
|
(1,053)
|
|
(871)
|
Net
loss
|
$
(159,462)
|
|
$
(3,964)
|
|
$
(173,763)
|
|
$
(4,414)
|
|
|
|
|
|
|
|
|
Loss per common
share, basic and diluted
|
$
(2.13)
|
|
$
(0.05)
|
|
$
(2.33)
|
|
$
(0.06)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding, basic and diluted
|
74,730,823
|
|
74,158,622
|
|
74,595,906
|
|
74,077,916
|
DIPLOMAT PHARMACY,
INC.
|
Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
(Dollars in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months
Ended
|
|
|
|
|
|
June
30,
|
|
|
|
|
|
2019
|
|
2018
|
Cash flows from
operating activities:
|
|
|
|
Net
loss
|
$
(173,763)
|
|
$
(4,414)
|
Adjustments to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
41,459
|
|
48,170
|
Goodwill
impairments
|
122,891
|
|
-
|
Impairments of
definite-lived intangible assets
|
17,979
|
|
-
|
Share-based
compensation expense
|
7,855
|
|
10,122
|
Net provision
for doubtful accounts
|
5,567
|
|
3,919
|
Amortization of
debt issuance costs
|
1,921
|
|
2,742
|
Write-down of
assets held for sale
|
1,654
|
|
-
|
Changes in fair
value of contingent consideration
|
(57)
|
|
2,339
|
Contingent
consideration payments
|
-
|
|
(2,704)
|
Deferred income
tax expense (benefit)
|
772
|
|
(632)
|
Changes in
operating assets and liabilities:
|
|
|
|
Accounts
receivable
|
(8,560)
|
|
(22,732)
|
Inventories
|
31,490
|
|
36,407
|
Accounts
payable
|
18,460
|
|
(4,526)
|
Rebates
payable
|
(2,300)
|
|
(3,487)
|
Other
assets and liabilities
|
1,382
|
|
1,448
|
Net
cash provided by operating activities
|
66,750
|
|
66,652
|
Cash flows from
investing activities:
|
|
|
|
Expenditures for property and equipment
|
(2,845)
|
|
(5,487)
|
Expenditures for capitalized software for internal use
|
(10,707)
|
|
(5,878)
|
Net
payments to acquire businesses, net of cash acquired
|
-
|
|
(1,289)
|
Other
|
21
|
|
46
|
Net
cash used in investing activities
|
(13,531)
|
|
(12,608)
|
Cash flows from
financing activities:
|
|
|
|
Net
payments on revolving line of credit
|
(51,300)
|
|
(53,150)
|
Payments
on long-term debt
|
(5,751)
|
|
(79,750)
|
Payments
of debt issuance costs
|
-
|
|
(821)
|
Proceeds
from issuance of stock upon stock option exercises
|
118
|
|
3,351
|
Contingent consideration payment
|
-
|
|
(565)
|
Net
cash used in financing activities
|
(56,933)
|
|
(130,935)
|
Net
decrease in cash and equivalents
|
(3,714)
|
|
(76,891)
|
Cash and equivalents
at beginning of period
|
9,485
|
|
84,251
|
Cash and equivalents
at end of period
|
$
5,771
|
|
$
7,360
|
Supplemental
disclosures of cash flow information:
|
|
|
|
Cash
paid for interest
|
$
18,464
|
|
$
18,589
|
Cash
(refunded) paid for income taxes
|
$
(713)
|
|
$
1,741
|
Adjusted EBITDA
The table below presents a reconciliation of net loss to
Adjusted EBITDA for the periods indicated.
|
For the three months
ended June 30,
|
|
For the six months
ended June 30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
(dollars in
thousands) (unaudited)
|
Net loss
|
$
(159,462)
|
|
$
(3,964)
|
|
$
(173,763)
|
|
$
(4,414)
|
Depreciation
|
1,641
|
|
1,590
|
|
3,325
|
|
3,116
|
Amortization
|
18,423
|
|
22,629
|
|
38,133
|
|
45,054
|
Interest
expense
|
10,170
|
|
10,392
|
|
20,385
|
|
20,819
|
Income tax
expense
|
434
|
|
1,740
|
|
1,053
|
|
871
|
EBITDA
|
$
(128,794)
|
|
$
32,387
|
|
$
(110,866)
|
|
$
65,446
|
|
|
|
|
|
|
|
|
Contingent
consideration and other merger and acquisition expense
|
$
82
|
|
$
3,122
|
|
$
387
|
|
$
5,123
|
Share-based
compensation expense
|
4,283
|
|
6,961
|
|
7,855
|
|
10,122
|
Employer payroll
taxes - option repurchases and exercises
|
14
|
|
63
|
|
73
|
|
141
|
Restructuring and
impairment charges
|
141,891
|
|
-
|
|
142,524
|
|
-
|
Severance and related
fees
|
1,809
|
|
611
|
|
2,421
|
|
1,950
|
Other
items
|
(7)
|
|
(440)
|
|
(7)
|
|
(440)
|
Adjusted
EBITDA
|
$
19,278
|
|
$
42,704
|
|
$
42,386
|
|
$
82,342
|
2019 Full Year Guidance: GAAP to Non-GAAP
Reconciliation
The table below presents a reconciliation of estimated net loss
to Adjusted EBITDA for the year ending December 31, 2019.
|
|
|
|
Reconciliation of
GAAP to Adjusted EBITDA
|
(dollars in
thousands) (unaudited)
|
|
Range
|
|
Low
|
|
High
|
Net loss attributable
to Diplomat Pharmacy, Inc.
|
$
(201,167)
|
|
$
(190,617)
|
Depreciation and
amortization
|
75,500
|
|
74,500
|
Interest expense
1
|
42,000
|
|
41,000
|
Income tax
expense
|
2,000
|
|
1,500
|
EBITDA
|
$
(81,667)
|
|
$
(73,617)
|
|
|
|
|
Contingent
consideration and other merger and acquisition
expense
|
$
2,000
|
|
$
1,500
|
Share-based
compensation expense
|
19,500
|
|
18,500
|
Employer payroll
taxes - option repurchases and exercises
|
150
|
|
100
|
Restructuring and
impairment charges
|
142,524
|
|
142,524
|
Severance and related
fees
|
4,500
|
|
4,000
|
Other
items
|
(7)
|
|
(7)
|
Adjusted
EBITDA
|
$
87,000
|
|
$
93,000
|
|
1 Cash interest is expected to be $37
to $36 million between the low- and high- range
respectively.
|
1 Net debt is defined as total debt including
contingent consideration less cash and equivalents.
View original content to download
multimedia:http://www.prnewswire.com/news-releases/diplomat-announces-2nd-quarter-financial-results-updates-2019-guidance-300899293.html
SOURCE Diplomat Pharmacy, Inc.