FLINT, Mich., Nov. 12, 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 September 30,
2019. All comparisons, unless otherwise noted, are to the
quarter ended September 30,
2018.
Third Quarter 2019 Highlights include:
- Revenue of $1,301 million,
compared to $1,373 million
-
- Specialty segment revenue of $1,243
million, compared to $1,212
million
- PBM segment revenue of $82
million, compared to $170
million
- Specialty segment total prescriptions dispensed of 237,000,
compared to 230,000
- PBM segment total volume, adjusted to 30-day equivalent, of
922,000, compared to 1,931,000
- Gross margin of 4.9% versus 6.8%
-
- Specialty segment gross margin of 5.2% versus 5.5%
- PBM segment gross margin of (1.4)% versus 15.5%
- Loss per share of $(2.35) per
basic/diluted common share versus EPS of $0.00 per basic/diluted common share
- Adjusted EBITDA of $11.5 million,
compared to $41.9 million
-
- Adjusted EBITDA margin of 0.9% versus 3.1%
- Net cash provided by operating activities was $41.3 million, compared to net cash used in
operating activities of $33.4
million
- Net debt1 decreased to $562.9
million at September 30, 2019,
from $584.8 million at June 30, 2019.
Brian Griffin, Chairman and CEO
of Diplomat, commented "Our third quarter results and updated
outlook for the year reflect the challenges we continue to face in
our business, including the ongoing pressures on our PBM business.
In addition, we are disappointed we were unable to come to an
agreement with one of our large payers to renew network
participation in their specialty pharmacy network.
We continue to pursue a comprehensive strategic alternatives
process. There has been interest in both the whole company and
its businesses, and we are engaged in advanced discussions. At the
same time, we are focused on executing our strategy and continuing
to put measures in place to help mitigate the impact of industry
headwinds. The Board, management and I are committed to doing what
is in the best interest of shareholders, employees and other
Diplomat stakeholders."
Third Quarter Financial Summary:
Revenue for the third quarter of 2019 was $1,301 million, compared to $1,373 million in the third quarter of 2018, a
decrease of $72 million or
5%. Our Specialty segment revenue amounted to $1,243 million, compared to $1,212 million in the prior year quarter, while
revenue from our PBM segment amounted to $82
million, compared to $170
million in the prior year quarter. The increase in our
Specialty segment was primarily driven by growth in our infusion
therapies and manufacturer price inflation, partially offset by
payor reimbursement compression and the conversion of certain brand
name drugs to their generic equivalent. The decrease in our
PBM segment was due to previously disclosed and continued contract
losses, as well as price compression to retain current business and
win new business.
Gross profit in the third quarter of 2019 was $63.4 million and generated a 4.9% gross margin,
compared to $93.4 million gross
profit and a 6.8% gross margin in the third quarter of
2018. Gross profit from our Specialty segment was $64.5 million and generated a 5.2% gross margin,
compared to $67.0 million and a 5.5%
gross margin in the prior year period. The gross margin
decrease in our Specialty segment was primarily driven by payor
reimbursement compression. Our PBM segment generated a gross
loss of $(1.1) million compared to
gross profit of $26.3 million in the
prior year period. The gross loss in our PBM segment was
primarily driven by a contractual rebate volume penalty. The
rebate penalty was due to our inability to meet the contractual
membership level requirements and the resulting modification of the
rebate rates under the rebate agreement. The rebate penalty
reduced our anticipated rebate value by $12
million in 2019. We have recognized $9 million of this rebate reduction in the third
quarter and expect to recognize the remaining $3 million through reduced rates on rebates
earned in the fourth quarter of 2019. We also established a
$3.9 million litigation reserve
related to rebates in the PBM segment which is impacting the period
results.
Selling, general and administrative expenses for the third
quarter of 2019 were $75.0 million, a
decrease of $8.4 million, compared to
$83.4 million in the third quarter of
2018. This decrease was primarily driven by a $7.4 million decrease in amortization expense,
largely due to the impairment of our PBM segment in the fourth
quarter of 2018 and the second quarter of 2019, and a $0.9 million decrease in share-based compensation
expense.
Net loss for the third quarter of 2019 was $(177) million compared to net income of
$0.2 million in the third quarter of
2018. This decrease was primarily driven by a $156 million non-cash impairment charge related
to goodwill and definite-lived intangible assets associated with
our PBM segment due to a lower anticipated win rate, a lower
expected rate of renewals, and the reduction in rebate value in
2019, all of which have contributed to a reduced outlook for the
financial performance of our PBM segment. The decrease in net
income/earnings was partially offset by a $2
million change in income tax benefit versus the prior year
period. Adjusted EBITDA for the third quarter of 2019 was
$11.5 million compared to
$41.9 million in the third quarter of
2018, a decrease of $30.4
million.
Loss per share for the third quarter of 2019 was $(2.35) per basic/diluted common share, compared
to EPS of $0.00 per basic/diluted
common share for the third quarter of 2018.
Liquidity and Going Concern:
As of September 30, 2019, we had
$8.4 million in cash and equivalents,
$105 million in borrowings under our
revolving line of credit, $456
million outstanding under our term loans, and $95 million of available borrowing capacity under
our revolving line of credit. For the nine months ended
September 30, 2019, we generated
$108 million of cash from
operations. Notwithstanding the foregoing, we believe that we
may not be able to meet the total net leverage and interest
coverage ratio covenants in our credit agreement for the period
ending December 31, 2019, which
violation would give the lenders the right to terminate funding of
our revolving line of credit, accelerate our debt (including
amounts under our term loans), or foreclose on our assets, if our
mitigating plans are not executed prior to December 31, 2019. The Company intends to
alleviate any potential violation of such financial covenants
through the execution of potential strategic alternatives, as
discussed above. In addition, the Company intends to actively work
with its lenders to renegotiate its covenants or amend its credit
agreement. However, our mitigation plans are reliant on third
parties and beyond our control, and therefore accounting rules do
not permit us to conclude that it is probable that any of these
alternatives will be effectively implemented prior to any such
covenant violation. Accordingly, the notes to our consolidated
financial statements presented in the Quarterly Report on Form 10-Q
for the quarter ended September 30,
2019 will include management's assessment that expresses
substantial doubt surrounding our ability to continue as a going
concern.
2019 Financial Outlook
For the full-year 2019, we are updating our previous financial
guidance:
- Revenue between $4.9 and
$5.1 billion, versus the previous
range of $4.7 and $5.0 billion
-
- Specialty segment revenue between $4.6 and $4.7
billion, versus the previous range of $4.4 and $4.6
billion
- PBM segment revenue between $325
and $375 million, unchanged versus
our prior expectation
- Net loss between $(368) and
$(361) million, versus the previous
range of $(201) and $(191) million
- Adjusted EBITDA between $71 and
$74 million, versus the previous
range of $87 and $93 million
- Diluted loss per share between $(4.91) and $(4.81), versus the previous range of
$(2.69) and $(2.55)
Our income tax expectation for the year is a benefit range of
$1.0 to $1.5
million. Our loss per share expectations for 2019
assume approximately 75,000,000 weighted average common shares
outstanding on a diluted basis, versus the prior expectation of
approximately 74,750,000, which could differ materially.
As of November 28, 2019, we will
no longer participate in a significant group of specialty and
retail networks with one of our largest payers. We were unable
to reach an agreement to renew network participation
rates. While this group of networks is not the only network
group that we participate in for this payer, it does comprise the
vast majority of the specialty pharmacy business that we do with
this payer. We will continue to support the patients in the
networks where we retain access, as well as the patients of their
clients with whom we have direct contracts. For the full year 2019,
this group of networks is expected to contribute approximately
$700 million in revenue and while the
loss of this business is not expected to have a material impact on
2019 results, our updated guidance does include the impact of this
volume loss effective November 28,
2019.
Earnings Conference Call Information
As previously announced, the Company will hold a conference call
to discuss its third quarter performance this morning, November 12, 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 4382088 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, loss per share, the strategic alternatives review process
and potential transactions that may be identified and explored as a
result of such review process, 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 driving our exit of certain pharmacy provider
networks; our ability to continue as a going concern; maintaining
compliance with our amended credit facility covenants; maintaining
access to our revolving line of credit; failure to execute our
plans to obtain waivers of, or mitigate potential lack of,
compliance with our credit facility covenants and resulting effect
of any liquidity issues; increased financing and other costs;
failure to effectively differentiate our products and services in
the PBM market place; 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; maintaining existing patients; 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; 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; 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
loss per share, 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, except share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
|
December
31,
|
|
|
|
|
|
2019
|
|
2018
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and
equivalents
|
$
8,420
|
|
$
9,485
|
|
Receivables,
net
|
338,321
|
|
326,602
|
|
Inventories
|
|
181,401
|
|
210,573
|
|
Prepaid expenses and
other current assets
|
14,035
|
|
9,596
|
|
|
Total current
assets
|
|
542,177
|
|
556,256
|
|
|
|
|
|
|
|
|
Property and
equipment
|
54,462
|
|
55,929
|
Accumulated
depreciation
|
(26,258)
|
|
(21,404)
|
Property and
equipment, net
|
28,204
|
|
34,525
|
Capitalized software
for internal use, net
|
28,899
|
|
30,506
|
Operating lease
right-of-use assets
|
26,863
|
|
-
|
Goodwill
|
|
371,569
|
|
609,592
|
Definite-lived
intangible assets, net
|
155,798
|
|
240,810
|
Assets held for
sale
|
3,642
|
|
-
|
Other noncurrent
assets
|
5,451
|
|
4,670
|
|
|
Total
assets
|
|
$
1,162,603
|
|
$
1,476,359
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Accounts
payable
|
$
368,410
|
|
$
308,084
|
|
Rebates payable to
PBM customers
|
23,459
|
|
23,264
|
|
Borrowings on
revolving line of credit
|
105,000
|
|
176,300
|
|
Current portion of
long-term debt
|
443,324
|
|
11,500
|
|
Current portion of
operating lease liabilities
|
4,566
|
|
-
|
|
Accrued
expenses:
|
|
|
|
|
|
Compensation and
benefits
|
13,481
|
|
13,348
|
|
|
Contingent
consideration
|
5,523
|
|
5,075
|
|
|
Other
|
|
27,779
|
|
21,014
|
|
|
Total current
liabilities
|
|
991,542
|
|
558,585
|
|
|
|
|
|
|
|
|
Long-term debt, less
current portion
|
-
|
|
438,369
|
Noncurrent operating
lease liabilities
|
23,538
|
|
-
|
Deferred income
taxes
|
1,459
|
|
2,781
|
Contingent
consideration
|
4,948
|
|
1,820
|
Derivative
liability
|
|
10,084
|
|
4,292
|
Deferred
gain
|
|
-
|
|
5,175
|
Other
|
|
|
-
|
|
253
|
|
|
Total
liabilities
|
|
1,031,571
|
|
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; 75,973,963 and
74,474,677
|
|
|
|
|
|
shares issued and
outstanding at September 30, 2019 and December 31, 2018,
respectively)
|
641,557
|
|
629,411
|
|
Additional paid-in
capital
|
55,529
|
|
50,544
|
|
Accumulated
deficit
|
(555,970)
|
|
(210,579)
|
|
Accumulated other
comprehensive loss
|
(10,084)
|
|
(4,292)
|
|
|
Total shareholders'
equity
|
|
131,032
|
|
465,084
|
|
|
Total liabilities and
shareholders' equity
|
|
$
1,162,603
|
|
$
1,476,359
|
|
|
|
|
|
|
|
|
DIPLOMAT PHARMACY,
INC.
|
Condensed
Consolidated Statements of Operations (Unaudited)
|
(Dollars in
thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
|
|
September
30,
|
|
September
30,
|
|
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
1,301,197
|
|
$
1,373,334
|
|
$
3,845,629
|
|
$
4,131,896
|
Cost of
sales
|
|
(1,237,812)
|
|
(1,279,976)
|
|
(3,630,297)
|
|
(3,849,743)
|
|
Gross
profit
|
|
63,385
|
|
93,358
|
|
215,332
|
|
282,153
|
Selling, general and
administrative expenses
|
(74,993)
|
|
(83,419)
|
|
(238,677)
|
|
(255,705)
|
Goodwill
impairments
|
(122,076)
|
|
-
|
|
(244,967)
|
|
-
|
Impairments of
definite-lived intangible assets
|
(34,173)
|
|
-
|
|
(52,152)
|
|
-
|
|
(Loss) income from
operations
|
|
(167,857)
|
|
9,939
|
|
(320,464)
|
|
26,448
|
Other (expense)
income
|
|
|
|
|
|
|
|
|
Interest
expense
|
(11,659)
|
|
(10,179)
|
|
(32,044)
|
|
(30,998)
|
|
Impairment of
non-consolidated entities
|
-
|
|
(286)
|
|
-
|
|
(329)
|
|
Other
|
|
149
|
|
574
|
|
431
|
|
1,385
|
Total other
expense
|
(11,510)
|
|
(9,891)
|
|
(31,613)
|
|
(29,942)
|
|
(Loss) income before
income taxes
|
|
(179,367)
|
|
48
|
|
(352,077)
|
|
(3,494)
|
Income tax benefit
(expense)
|
2,087
|
|
121
|
|
1,034
|
|
(750)
|
|
Net (loss)
income
|
|
$
(177,280)
|
|
$
169
|
|
$
(351,043)
|
|
$
(4,244)
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common
share, basic and diluted
|
$
(2.35)
|
|
$
0.00
|
|
$
(4.69)
|
|
$
(0.06)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding
|
|
|
|
|
|
|
|
Basic
|
|
75,509,088
|
|
74,386,386
|
|
74,904,776
|
|
74,181,869
|
Diluted
|
|
75,509,088
|
|
74,741,511
|
|
74,904,776
|
|
74,181,869
|
DIPLOMAT PHARMACY,
INC.
|
|
Condensed
Consolidated Statements of Operations, Inclusive of Reportable
Segment Breakout (Unaudited)
|
|
(Dollars in
thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
|
|
|
September
30,
|
|
September
30,
|
|
|
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales -
Specialty
|
$
1,243,448
|
|
$
1,212,298
|
|
$
3,627,582
|
|
$
3,599,023
|
|
Net sales -
PBM
|
|
82,500
|
|
169,933
|
|
270,730
|
|
550,148
|
|
Inter-segment
elimination
|
(24,751)
|
|
(8,897)
|
|
(52,683)
|
|
(17,275)
|
|
|
Net sales
|
|
|
1,301,197
|
|
1,373,334
|
|
3,845,629
|
|
4,131,896
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales -
Specialty
|
(1,178,918)
|
|
(1,145,288)
|
|
(3,432,506)
|
|
(3,386,653)
|
|
Cost of sales -
PBM
|
(83,645)
|
|
(143,585)
|
|
(250,474)
|
|
(480,365)
|
|
Inter-segment
elimination
|
24,751
|
|
8,897
|
|
52,683
|
|
17,275
|
|
|
Cost of
sales
|
|
(1,237,812)
|
|
(1,279,976)
|
|
(3,630,297)
|
|
(3,849,743)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit -
Specialty
|
64,530
|
|
67,010
|
|
195,076
|
|
212,370
|
|
Gross profit -
PBM
|
(1,145)
|
|
26,348
|
|
20,256
|
|
69,783
|
|
|
Gross
profit
|
|
63,385
|
|
93,358
|
|
215,332
|
|
282,153
|
|
Selling, general and
administrative expenses
|
(74,993)
|
|
(83,419)
|
|
(238,677)
|
|
(255,705)
|
|
Goodwill
impairments
|
(122,076)
|
|
-
|
|
(244,967)
|
|
-
|
|
Impairments of
definite-lived intangible assets
|
(34,173)
|
|
-
|
|
(52,152)
|
|
-
|
|
|
(Loss) income from
operations
|
|
(167,857)
|
|
9,939
|
|
(320,464)
|
|
26,448
|
|
Other (expense)
income
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
(11,659)
|
|
(10,179)
|
|
(32,044)
|
|
(30,998)
|
|
|
Impairment of
non-consolidated entities
|
-
|
|
(286)
|
|
-
|
|
(329)
|
|
|
Other
|
|
149
|
|
574
|
|
431
|
|
1,385
|
|
Total other
expense
|
(11,510)
|
|
(9,891)
|
|
(31,613)
|
|
(29,942)
|
|
|
(Loss) income before
income taxes
|
|
(179,367)
|
|
48
|
|
(352,077)
|
|
(3,494)
|
|
Income tax benefit
(expense)
|
2,087
|
|
121
|
|
1,034
|
|
(750)
|
|
|
Net (loss)
income
|
|
$
(177,280)
|
|
$
169
|
|
$
(351,043)
|
|
$
(4,244)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common
share, basic and diluted
|
$
(2.35)
|
|
$
0.00
|
|
$
(4.69)
|
|
$
(0.06)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding, basic and diluted
|
|
|
|
|
|
|
|
|
Basic
|
|
75,509,088
|
|
74,386,386
|
|
74,904,776
|
|
74,181,869
|
|
Diluted
|
|
75,509,088
|
|
74,741,511
|
|
74,904,776
|
|
74,181,869
|
|
DIPLOMAT PHARMACY,
INC.
|
Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
(Dollars in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
Ended
|
|
|
|
|
|
September
30,
|
|
|
|
|
|
2019
|
|
2018
|
Cash flows from
operating activities:
|
|
|
|
|
Net loss
|
$
(351,043)
|
|
$
(4,244)
|
|
Adjustments to
reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
|
Depreciation and
amortization
|
58,518
|
|
72,547
|
|
|
Goodwill
impairments
|
244,967
|
|
-
|
|
|
Impairments of
definite-lived intangible assets
|
52,152
|
|
-
|
|
|
Insurance proceeds
received on settlement of claim
|
(14,100)
|
|
-
|
|
|
Payment on settlement
of claim
|
14,100
|
|
-
|
|
|
Share-based
compensation expense
|
12,632
|
|
15,771
|
|
|
Net provision for
doubtful accounts
|
9,090
|
|
5,862
|
|
|
Write-off of debt
issuance costs
|
731
|
|
-
|
|
|
Amortization of debt
issuance costs
|
3,101
|
|
3,703
|
|
|
Write-down on assets
held for sale to net realizable value
|
1,654
|
|
-
|
|
|
Changes in fair value
of contingent consideration
|
49
|
|
2,419
|
|
|
Contingent
consideration payments
|
(1,298)
|
|
(3,181)
|
|
|
Deferred income tax
benefit
|
(1,322)
|
|
(2,034)
|
|
|
Impairments of
non-consolidated entities
|
-
|
|
329
|
|
|
Other
|
(7)
|
|
(43)
|
|
|
Changes in operating
assets and liabilities, net of business acquisition:
|
|
|
|
|
|
|
Accounts
receivable
|
(13,871)
|
|
(31,090)
|
|
|
|
Inventories
|
29,668
|
|
36,717
|
|
|
|
Accounts
payable
|
57,759
|
|
(73,227)
|
|
|
|
Rebates
payable
|
195
|
|
1,209
|
|
|
|
Other assets and
liabilities
|
5,070
|
|
8,469
|
|
|
|
Net cash provided by
operating activities
|
|
108,045
|
|
33,207
|
Cash flows from
investing activities:
|
|
|
|
|
Expenditures for
property and equipment
|
(3,961)
|
|
(7,880)
|
|
Expenditures for
capitalized software for internal use
|
(14,050)
|
|
(8,736)
|
|
Net payments to
acquire businesses, net of cash acquired
|
(7,048)
|
|
(1,139)
|
|
Other
|
|
22
|
|
46
|
|
|
|
Net cash used in
investing activities
|
|
(25,037)
|
|
(17,709)
|
Cash flows from
financing activities:
|
|
|
|
|
Net payments on
revolving line of credit
|
(71,300)
|
|
(10,000)
|
|
Payments on long-term
debt
|
(8,625)
|
|
(82,625)
|
|
Payments of debt
issuance costs
|
(2,471)
|
|
(821)
|
|
Proceeds from
issuance of stock upon stock option exercises
|
600
|
|
3,999
|
|
Contingent
consideration payment
|
(2,277)
|
|
(2,088)
|
|
|
|
Net cash used in
financing activities
|
|
(84,073)
|
|
(91,535)
|
|
|
|
Net decrease in cash
and equivalents
|
|
(1,065)
|
|
(76,038)
|
Cash and equivalents
at beginning of period
|
9,485
|
|
84,251
|
Cash and equivalents
at end of period
|
$
8,420
|
|
$
8,213
|
Supplemental
disclosures of cash flow information:
|
|
|
|
|
Cash paid for
interest
|
$
28,212
|
|
$
27,707
|
|
Cash paid for income
taxes
|
$
2,354
|
|
$
2,142
|
Noncash investing and
financing activities:
|
|
|
|
|
Right-of-use assets
obtained in exchange for new operating lease liabilities
|
$
2,101
|
|
$
-
|
Adjusted
EBITDA
The table below
presents a reconciliation of net loss to Adjusted EBITDA for the
periods indicated.
|
|
For the three months
ended September 30,
|
|
For the nine months
ended September 30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
(dollars in
thousands) (unaudited)
|
Net (loss)
income
|
$
(177,280)
|
|
$
169
|
|
$
(351,043)
|
|
$
(4,244)
|
Depreciation
|
1,684
|
|
1,586
|
|
5,010
|
|
4,702
|
Amortization
|
15,375
|
|
22,791
|
|
53,509
|
|
67,845
|
Interest
expense
|
11,659
|
|
10,179
|
|
32,044
|
|
30,998
|
Income tax (benefit)
expense
|
(2,087)
|
|
(121)
|
|
(1,034)
|
|
750
|
EBITDA
|
$
(150,649)
|
|
$
34,604
|
|
$
(261,514)
|
|
$
100,051
|
|
|
|
|
|
|
|
|
Contingent
consideration and other merger and acquisition expense
|
$
960
|
|
$
577
|
|
$
1,347
|
|
$
5,700
|
Share-based
compensation expense
|
4,777
|
|
5,649
|
|
12,632
|
|
15,771
|
Employer payroll
taxes - option repurchases and exercises
|
7
|
|
52
|
|
80
|
|
193
|
Restructuring and
impairment charges
|
156,249
|
|
286
|
|
298,773
|
|
329
|
Severance and related
fees
|
111
|
|
779
|
|
2,532
|
|
2,729
|
Other
items
|
-
|
|
-
|
|
(7)
|
|
(483)
|
Adjusted
EBITDA
|
$
11,455
|
|
$
41,947
|
|
$
53,843
|
|
$
124,290
|
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) income
attributable to Diplomat Pharmacy, Inc.
|
$
(368,091)
|
|
$
(360,566)
|
Depreciation and
amortization
|
73,500
|
|
72,500
|
Interest expense
1
|
43,500
|
|
42,500
|
Income tax
benefit
|
(1,000)
|
|
(1,500)
|
EBITDA
|
$
(252,091)
|
|
$
(247,066)
|
|
|
|
|
Contingent
consideration and other merger and acquisition
expense
|
$
2,500
|
|
$
2,000
|
Share-based
compensation expense
|
18,500
|
|
17,500
|
Employer payroll
taxes - option repurchases and exercises
|
125
|
|
100
|
Restructuring and
impairment charges
|
298,773
|
|
298,773
|
Severance and related
fees
|
3,200
|
|
2,700
|
Other
items
|
(7)
|
|
(7)
|
Adjusted
EBITDA
|
$
71,000
|
|
$
74,000
|
|
|
|
|
1 Cash interest is expected to be $38
to $37 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-3rd-quarter-financial-results-updates-2019-guidance-300956121.html
SOURCE Diplomat Pharmacy, Inc.