We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
BioPlus Acquisition Corporation | NASDAQ:BIOS | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 10.795 | 10.79 | 11.28 | 0 | 00:00:00 |
|
|
|
|
|
(Mark One)
|
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended September 30, 2019
|
|
OR
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from to
|
Delaware
|
05-0489664
|
(State of incorporation)
|
(I.R.S. Employer Identification No.)
|
3000 Lakeside Dr. Suite 300N, Bannockburn, IL
|
60015
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of each Class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Common Stock, $0.0001 par value per share
|
BIOS
|
Nasdaq Capital Market
|
|
|
Page
Number
|
PART I
|
||
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
PART II
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
Nine Months Ended
September 30, |
||||||
|
2019
|
|
2018
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
Net loss
|
$
|
(60,109
|
)
|
|
$
|
(9,369
|
)
|
Adjustments to reconcile net loss to net cash provided by operations:
|
|
|
|
||||
Depreciation and amortization expense
|
38,997
|
|
|
30,447
|
|
||
Non-cash operating lease costs
|
15,246
|
|
|
—
|
|
||
Deferred income taxes - net
|
(5,252
|
)
|
|
(2,091
|
)
|
||
Loss on extinguishment of debt
|
5,469
|
|
|
72
|
|
||
Amortization of deferred financing costs
|
3,057
|
|
|
2,286
|
|
||
Equity in earnings of joint ventures
|
(2,018
|
)
|
|
(656
|
)
|
||
Stock-based incentive compensation expense
|
3,898
|
|
|
1,671
|
|
||
Other adjustments
|
1,046
|
|
|
640
|
|
||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
Accounts receivable, net
|
71,029
|
|
|
(32,483
|
)
|
||
Inventories
|
(6,212
|
)
|
|
4,010
|
|
||
Prepaid expenses and other current assets
|
1,447
|
|
|
(593
|
)
|
||
Accounts payable
|
(36,157
|
)
|
|
8,683
|
|
||
Accrued compensation and employee benefits
|
5,312
|
|
|
615
|
|
||
Accrued expenses and other current liabilities
|
(3,846
|
)
|
|
9,309
|
|
||
Operating lease liabilities
|
(11,922
|
)
|
|
—
|
|
||
Other noncurrent assets and liabilities
|
(3,415
|
)
|
|
(343
|
)
|
||
Net cash provided by operating activities
|
16,570
|
|
|
12,198
|
|
||
|
|
|
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
Acquisition of property and equipment
|
(13,150
|
)
|
|
(20,716
|
)
|
||
Other investing cash flows
|
636
|
|
|
—
|
|
||
Business acquisitions, net of cash acquired
|
(700,170
|
)
|
|
(9,917
|
)
|
||
Net cash used in investing activities
|
(712,684
|
)
|
|
(30,633
|
)
|
||
|
|
|
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
Redemptions to related parties
|
(2,000
|
)
|
|
—
|
|
||
Sale of management notes receivable
|
1,310
|
|
|
—
|
|
||
Exercise of stock options, vesting of restricted stock, and related tax withholdings
|
(2,497
|
)
|
|
—
|
|
||
Proceeds from debt
|
981,050
|
|
|
1,000
|
|
||
Repayments of debt principal
|
(2,075
|
)
|
|
(4,112
|
)
|
||
Retirement of debt obligations
|
(226,738
|
)
|
|
—
|
|
||
Deferred financing costs
|
(36,538
|
)
|
|
—
|
|
||
Net cash provided by (used in) financing activities
|
712,512
|
|
|
(3,112
|
)
|
||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
16,398
|
|
|
(21,547
|
)
|
||
Cash and cash equivalents - beginning of the period
|
36,391
|
|
|
53,116
|
|
||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
52,789
|
|
|
$
|
31,569
|
|
|
|
|
|
||||
Supplemental disclosure of cash flow information:
|
|
|
|
||||
Cash paid for interest
|
$
|
35,531
|
|
|
$
|
32,110
|
|
Cash paid for income taxes
|
$
|
1,617
|
|
|
$
|
1,246
|
|
Cash paid for operating leases
|
$
|
15,248
|
|
|
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Treasury Stock
|
|
Paid-in Capital
|
|
Management Notes Receivable
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive (Loss)
Income
|
|
Total Stockholders’ Equity
|
||||||||||||||||
Balance - December 31, 2017
|
$
|
—
|
|
|
$
|
57
|
|
|
$
|
—
|
|
|
$
|
617,014
|
|
|
$
|
(1,116
|
)
|
|
$
|
(9,920
|
)
|
|
$
|
70
|
|
|
$
|
606,105
|
|
Stockholders' contribution
|
—
|
|
|
—
|
|
|
—
|
|
|
425
|
|
|
(425
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Interest on management notes receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
||||||||
Stock-based incentive compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
438
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
438
|
|
||||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,851
|
)
|
|
—
|
|
|
(6,851
|
)
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,030
|
|
|
1,030
|
|
||||||||
Balance - March 31, 2018
|
$
|
—
|
|
|
$
|
57
|
|
|
$
|
—
|
|
|
$
|
617,877
|
|
|
$
|
(1,558
|
)
|
|
$
|
(16,771
|
)
|
|
$
|
1,100
|
|
|
$
|
600,705
|
|
Interest on management notes receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
||||||||
Stock-based incentive compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
668
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
668
|
|
||||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,309
|
)
|
|
—
|
|
|
(4,309
|
)
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
418
|
|
|
418
|
|
||||||||
Balance - June 30, 2018
|
$
|
—
|
|
|
$
|
57
|
|
|
$
|
—
|
|
|
$
|
618,545
|
|
|
$
|
(1,578
|
)
|
|
$
|
(21,080
|
)
|
|
$
|
1,518
|
|
|
$
|
597,462
|
|
Interest on management notes receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
||||||||
Stock-based incentive compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
565
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
565
|
|
||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,791
|
|
|
—
|
|
|
1,791
|
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
187
|
|
|
187
|
|
||||||||
Balance - September 30, 2018
|
$
|
—
|
|
|
$
|
57
|
|
|
$
|
—
|
|
|
$
|
619,110
|
|
|
$
|
(1,598
|
)
|
|
$
|
(19,289
|
)
|
|
$
|
1,705
|
|
|
$
|
599,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Balance - December 31, 2018
|
$
|
—
|
|
|
$
|
57
|
|
|
$
|
—
|
|
|
$
|
619,578
|
|
|
$
|
(1,619
|
)
|
|
$
|
(16,035
|
)
|
|
$
|
844
|
|
|
$
|
602,825
|
|
Interest on management notes receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
||||||||
Stockholders' redemption
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,000
|
)
|
||||||||
Stock-based incentive compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
584
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
584
|
|
||||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,712
|
)
|
|
—
|
|
|
(3,712
|
)
|
||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(505
|
)
|
|
(505
|
)
|
||||||||
Balance - March 31, 2019
|
$
|
—
|
|
|
$
|
57
|
|
|
$
|
—
|
|
|
$
|
618,162
|
|
|
$
|
(1,640
|
)
|
|
$
|
(19,747
|
)
|
|
$
|
339
|
|
|
$
|
597,171
|
|
Interest on management notes receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
||||||||
Stockholders' redemption
|
—
|
|
|
—
|
|
|
—
|
|
|
(371
|
)
|
|
371
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Stock-based incentive compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
569
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
569
|
|
||||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,603
|
)
|
|
—
|
|
|
(13,603
|
)
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27
|
|
|
27
|
|
||||||||
Balance - June 30, 2019
|
$
|
—
|
|
|
$
|
57
|
|
|
$
|
—
|
|
|
$
|
618,360
|
|
|
$
|
(1,287
|
)
|
|
$
|
(33,350
|
)
|
|
$
|
366
|
|
|
$
|
584,146
|
|
Interest on management notes receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
||||||||
Repayment of management notes receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,310
|
|
|
—
|
|
|
—
|
|
|
1,310
|
|
||||||||
Purchase of BioScrip, Inc.
|
—
|
|
|
14
|
|
|
—
|
|
|
387,030
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
387,044
|
|
||||||||
Stock-based incentive compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
2,745
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,745
|
|
||||||||
Exercise of stock options, vesting of restricted stock, and related tax withholdings
|
—
|
|
|
—
|
|
|
(2,399
|
)
|
|
(98
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,497
|
)
|
||||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,794
|
)
|
|
—
|
|
|
(42,794
|
)
|
||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,249
|
)
|
|
(8,249
|
)
|
||||||||
Balance - September 30, 2019
|
$
|
—
|
|
|
$
|
71
|
|
|
$
|
(2,399
|
)
|
|
$
|
1,008,037
|
|
|
$
|
—
|
|
|
$
|
(76,144
|
)
|
|
$
|
(7,883
|
)
|
|
$
|
921,682
|
|
|
|
Amount
|
||
Number of BioScrip common shares outstanding at time of the Merger
|
|
129,181
|
|
|
Common shares issued to warrant and preferred stockholders at time of the Merger
|
|
3,458
|
|
|
Total shares of BioScrip common stock outstanding at time of the Merger
|
|
132,639
|
|
|
BioScrip share price as of August 6, 2019
|
|
$
|
2.67
|
|
Fair value of common shares
|
|
$
|
354,146
|
|
Fair value of share-based instruments
|
|
$
|
32,898
|
|
Cash paid in conjunction with the Merger included in purchase consideration
|
|
$
|
714,957
|
|
Fair value of total consideration transferred
|
|
$
|
1,102,001
|
|
Less: cash acquired
|
|
$
|
14,787
|
|
Fair value of total consideration acquired, net of cash acquired
|
|
$
|
1,087,214
|
|
|
|
Amount
|
||||
Accounts receivable, net (1)
|
|
$
|
97,163
|
|
||
Inventories (2)
|
|
19,683
|
|
|||
Property and equipment, net (3)
|
|
49,697
|
|
|||
Intangible assets, net (4)
|
|
193,712
|
|
|||
Deferred tax assets, net of deferred tax liabilities (5)
|
|
26,731
|
|
|||
Operating lease right-of-use asset (6)
|
|
22,378
|
|
|||
Operating lease liability (6)
|
|
(28,897
|
)
|
|||
Accounts payable (7)
|
|
(61,420
|
)
|
|||
Other assumed liabilities, net of other acquired assets (7)
|
|
(18,737
|
)
|
|||
Total acquired identifiable assets and liabilities
|
|
300,310
|
|
|||
Goodwill (8)
|
|
786,904
|
|
|||
Total consideration transferred
|
|
$
|
1,087,214
|
|
(1)
|
Management has valued accounts receivables based on the estimated future collectability of the receivables portfolio, which approximates fair value.
|
(2)
|
Inventories are stated at fair value as of the Merger Date.
|
(3)
|
The fair value of the property and equipment was determined based upon the best and highest use of the property with final values determined based upon an analysis of the cost, sales comparison, and income capitalization approaches for each property appraised.
|
(4)
|
The preliminary allocation of consideration exchanged to intangible assets acquired is as follows (in thousands):
|
|
|
Fair Value
|
|
Weighted Average Estimated Life (in years)
|
||
Trademarks/Names
|
|
$
|
12,681
|
|
|
2
|
Patient referral sources
|
|
180,652
|
|
|
20
|
|
Licenses
|
|
379
|
|
|
1.5
|
|
Total intangible assets, net
|
|
$
|
193,712
|
|
|
18.8
|
(5)
|
Net deferred tax assets represented the expected future tax consequences of temporary differences between the fair values of the assets acquired and liabilities assumed and their tax bases. See Note 5, Income Taxes, for additional discussion of the Company’s combined income tax position subsequent to the Merger.
|
(6)
|
The fair value of the operating lease liability and corresponding right-of-use asset (current and long-term) was based on current market rates available to the Company.
|
(7)
|
Accounts payable as well as certain other current and non-current assets and liabilities are stated at fair value as of the Merger Date.
|
(8)
|
The Merger preliminarily resulted in $786.9 million of goodwill, which is attributable to cost synergies resulting from procurement and operational efficiencies and elimination of duplicative administrative costs. The goodwill created in the Merger is not expected to be deductible for tax purposes.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Net revenue
|
|
$
|
690,350
|
|
|
$
|
674,890
|
|
|
$
|
2,034,582
|
|
|
$
|
1,959,395
|
|
Net loss
|
|
(18,686
|
)
|
|
(7,919
|
)
|
|
(54,181
|
)
|
|
(59,670
|
)
|
|
|
Prior to ASC 606 Adoption
|
|
Adjustments for ASC 606
|
|
Subsequent to ASC 606 Adoption
|
||||||
|
|
As of September 30, 2019
|
||||||||||
Condensed Consolidated Balance Sheets
|
|
|
||||||||||
Accounts receivable, net
|
|
$
|
336,303
|
|
|
$
|
—
|
|
|
$
|
336,303
|
|
|
|
|
|
|
|
|
||||||
|
|
Nine Months Ended September 30, 2019
|
||||||||||
Condensed Consolidated Statement of Comprehensive Income (Loss)
|
|
|
||||||||||
Net revenue
|
|
$
|
1,644,903
|
|
|
$
|
(55,265
|
)
|
|
$
|
1,589,638
|
|
Provision for doubtful accounts
|
|
(55,265
|
)
|
|
55,265
|
|
|
—
|
|
|||
Operating loss
|
|
(14,600
|
)
|
|
—
|
|
|
(14,600
|
)
|
|||
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
||||||
Changes in operating cash flows:
|
|
|
|
|
|
|
||||||
Accounts receivable, net
|
|
71,029
|
|
|
—
|
|
|
71,029
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
As of December 31, 2018
|
||||||||||
Condensed Consolidated Balance Sheets
|
|
|
||||||||||
Accounts receivable, net
|
|
$
|
310,169
|
|
|
$
|
—
|
|
|
$
|
310,169
|
|
|
|
|
|
|
|
|
||||||
|
|
Nine Months Ended September 30, 2018
|
||||||||||
Condensed Consolidated Statement of Comprehensive Income (Loss)
|
|
|
|
|
|
|
||||||
Net revenue
|
|
$
|
1,479,058
|
|
|
$
|
(44,997
|
)
|
|
$
|
1,434,061
|
|
Provision for doubtful accounts
|
|
(44,997
|
)
|
|
44,997
|
|
|
—
|
|
|||
Operating Income
|
|
24,721
|
|
|
—
|
|
|
24,721
|
|
|||
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
||||||
Changes in operating cash flows:
|
|
|
|
|
|
|
||||||
Accounts receivable, net
|
|
(32,483
|
)
|
|
—
|
|
|
(32,483
|
)
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Commercial payers
|
|
$
|
525,927
|
|
|
$
|
428,873
|
|
|
$
|
1,373,481
|
|
|
$
|
1,256,109
|
|
Government payers
|
|
80,280
|
|
|
56,511
|
|
|
194,875
|
|
|
160,939
|
|
||||
Patients
|
|
9,673
|
|
|
8,544
|
|
|
21,282
|
|
|
17,013
|
|
||||
Net revenue
|
|
$
|
615,880
|
|
|
$
|
493,928
|
|
|
$
|
1,589,638
|
|
|
$
|
1,434,061
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
||||||||
Net (loss) income
|
$
|
(42,794
|
)
|
|
$
|
1,791
|
|
|
$
|
(60,109
|
)
|
|
$
|
(9,369
|
)
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of common shares outstanding
|
651,576
|
|
|
570,455
|
|
|
597,792
|
|
|
570,455
|
|
||||
(Loss) Earnings per Common Share:
|
|
|
|
|
|
|
|
||||||||
(Loss) earnings per common share, basic and diluted
|
$
|
(0.07
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.02
|
)
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
Infusion pumps
|
$
|
24,786
|
|
|
$
|
20,339
|
|
Equipment, furniture, and other
|
60,569
|
|
|
34,433
|
|
||
Leasehold improvements
|
84,675
|
|
|
61,302
|
|
||
Computer software, purchased and internally developed
|
34,500
|
|
|
29,668
|
|
||
Assets under development
|
4,585
|
|
|
5,447
|
|
||
|
209,115
|
|
|
151,189
|
|
||
Less accumulated depreciation
|
77,133
|
|
|
58,047
|
|
||
Property and equipment, net
|
$
|
131,982
|
|
|
$
|
93,142
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Depreciation expense in cost of revenue
|
$
|
1,384
|
|
|
$
|
747
|
|
|
$
|
2,855
|
|
|
$
|
2,265
|
|
Depreciation expense in operating expenses
|
8,522
|
|
|
4,680
|
|
|
18,849
|
|
|
13,522
|
|
||||
Total depreciation expense
|
$
|
9,906
|
|
|
$
|
5,427
|
|
|
$
|
21,704
|
|
|
$
|
15,787
|
|
Three Months Ended September 30, 2019
|
||||
June 30, 2019 - net book value
|
|
$
|
632,469
|
|
Acquisitions
|
|
786,904
|
|
|
September 30, 2019 - net book value
|
|
$
|
1,419,373
|
|
|
|
|
||
Nine Months Ended September 30, 2019
|
||||
December 31, 2018 - net book value
|
|
$
|
632,469
|
|
Acquisitions
|
|
786,904
|
|
|
September 30, 2019 - net book value
|
|
$
|
1,419,373
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
Gross intangible assets:
|
|
|
|
|
||||
Referral sources
|
|
$
|
438,445
|
|
|
$
|
257,792
|
|
Trademarks/names
|
|
44,702
|
|
|
32,000
|
|
||
Other amortizable intangible assets
|
|
379
|
|
|
4,151
|
|
||
Total gross intangible assets
|
|
483,526
|
|
|
293,943
|
|
||
|
|
|
|
|
||||
Accumulated amortization:
|
|
|
|
|
||||
Referral sources
|
|
(77,749
|
)
|
|
(63,353
|
)
|
||
Trademarks/names
|
|
(10,657
|
)
|
|
(8,000
|
)
|
||
Other amortizable intangible assets
|
|
(42
|
)
|
|
(2,877
|
)
|
||
Total accumulated amortization
|
|
(88,448
|
)
|
|
(74,230
|
)
|
||
Total intangible assets, net
|
|
$
|
395,078
|
|
|
$
|
219,713
|
|
|
|
Principal Amount
|
|
Discount
|
|
Debt Issuance Costs
|
|
Net Balance
|
||||||||
ABL Facility
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
First Lien Term Loan
|
|
925,000
|
|
|
(8,681
|
)
|
|
(23,590
|
)
|
|
892,729
|
|
||||
Second Lien Notes
|
|
400,000
|
|
|
(11,876
|
)
|
|
(14,455
|
)
|
|
373,669
|
|
||||
|
|
$
|
1,325,000
|
|
|
$
|
(20,557
|
)
|
|
$
|
(38,045
|
)
|
|
1,266,398
|
|
|
Less: current portion
|
|
|
|
|
|
|
|
(6,938
|
)
|
|||||||
Total long-term debt
|
|
|
|
|
|
|
|
$
|
1,259,460
|
|
|
|
Principal Amount
|
|
Discount
|
|
Debt Issuance Costs
|
|
Net Balance
|
||||||||
Previous Revolving Credit Facility
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Previous First Lien Term Loan
|
|
401,513
|
|
|
(1,062
|
)
|
|
(5,678
|
)
|
|
394,773
|
|
||||
Previous Second Lien Term Loan
|
|
150,000
|
|
|
—
|
|
|
(5,398
|
)
|
|
144,602
|
|
||||
|
|
$
|
551,513
|
|
|
$
|
(1,062
|
)
|
|
$
|
(11,076
|
)
|
|
539,375
|
|
|
Less: current portion
|
|
|
|
|
|
|
|
(4,150
|
)
|
|||||||
Total long-term debt
|
|
|
|
|
|
|
|
$
|
535,225
|
|
Fiscal Year Ending December 31,
|
|
Minimum Payments
|
||
2019
|
|
$
|
—
|
|
2020
|
|
9,250
|
|
|
2021
|
|
9,250
|
|
|
2022
|
|
9,250
|
|
|
2023
|
|
9,250
|
|
|
2024 and beyond
|
|
1,288,000
|
|
|
Total
|
|
$
|
1,325,000
|
|
Financial Instrument
|
|
Carrying Value as of September 30, 2019
|
|
Markets for Identical Item (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
||||||||
First Lien Term Loan
|
|
$
|
892,729
|
|
|
$
|
—
|
|
|
$
|
922,688
|
|
|
$
|
—
|
|
Second Lien Notes
|
|
373,669
|
|
|
—
|
|
|
—
|
|
|
394,653
|
|
||||
Total debt instruments
|
|
$
|
1,266,398
|
|
|
$
|
—
|
|
|
$
|
922,688
|
|
|
$
|
394,653
|
|
|
|
Level 3 Measurements
|
||
Previous Term Loans fair value as of January 1, 2019
|
|
$
|
551,882
|
|
Change in fair value
|
|
(369
|
)
|
|
Repayments of debt principal
|
|
(2,075
|
)
|
|
Retirements of Previous Term Loans
|
|
(549,438
|
)
|
|
Issuance of Second Lien Notes as of August 6, 2019
|
|
388,000
|
|
|
Change in fair value
|
|
6,653
|
|
|
Second Lien Notes fair value as of September 30, 2019
|
|
$
|
394,653
|
|
|
|
Fair value - Derivatives in asset position
|
||||||||
Derivative
|
|
Balance Sheet Caption
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
Interest rate caps designated as cash flow hedges
|
|
Prepaids and other current assets
|
|
$
|
—
|
|
|
$
|
2,627
|
|
Total derivatives
|
|
|
|
$
|
—
|
|
|
$
|
2,627
|
|
|
|
Fair value - Derivatives in liability position
|
||||||||
Derivative
|
|
Balance Sheet Caption
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
Interest rate swaps designated as cash flow hedges
|
|
Other non-current liabilities
|
|
$
|
7,883
|
|
|
$
|
—
|
|
Interest rate swaps not designated as hedges
|
|
Other non-current liabilities
|
|
120
|
|
|
—
|
|
||
Total derivatives
|
|
|
|
$
|
8,003
|
|
|
$
|
—
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
Derivative
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Interest rate caps designated as cash flow hedges
|
$
|
(398
|
)
|
|
$
|
221
|
|
|
$
|
(1,103
|
)
|
|
$
|
2,165
|
|
Interest rate swaps designated as cash flow hedges
|
(7,883
|
)
|
|
—
|
|
|
(7,883
|
)
|
|
—
|
|
||||
|
$
|
(8,281
|
)
|
|
$
|
221
|
|
|
$
|
(8,986
|
)
|
|
$
|
2,165
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
Derivative
|
|
Income Statement Caption
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Interest rate caps designated as cash flow hedges
|
|
Interest expense
|
|
$
|
269
|
|
|
$
|
89
|
|
|
$
|
(125
|
)
|
|
$
|
158
|
|
Interest rate swaps designated as cash flow hedges
|
|
Interest expense
|
|
129
|
|
|
—
|
|
|
129
|
|
|
—
|
|
||||
Interest rate swaps not designated as hedges
|
|
Interest expense
|
|
(118
|
)
|
|
—
|
|
|
(118
|
)
|
|
—
|
|
||||
|
|
|
|
$
|
280
|
|
|
$
|
89
|
|
|
$
|
(114
|
)
|
|
$
|
158
|
|
•
|
Level 1 — Inputs to the fair value measurement are quoted prices in active markets for identical assets or liabilities.
|
•
|
Level 2 — Inputs to the fair value measurement include quoted prices in active markets for similar assets or liabilities, quoted prices for identical or similar assets or liabilities in markets that are not active, and inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly.
|
•
|
Level 3 — Inputs to the fair value measurement are unobservable inputs or valuation techniques.
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
•
|
Selling, General and Administrative Expenses Savings. Merged corporate infrastructure has created significant opportunity for streamlining corporate and administrative costs, including headcount and functional spend.
|
•
|
Network Optimization. The previous investments in technology and compounding pharmacies, along with the overlapping geographic footprint, allows for facility rationalization and the optimization of assets.
|
•
|
Procurement Savings. The enhanced scale of the Company generates supply chain efficiencies through increased purchasing leverage. The Company’s platform is also positioned to be the partner of choice for pharmaceutical manufacturers seeking innovative distribution channels and patient support models to access the market.
|
|
Three Months Ended
September 30, |
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Net revenue
|
$
|
615,880
|
|
|
$
|
121,952
|
|
|
24.7
|
%
|
|
$
|
493,928
|
|
|
Three Months Ended
September 30, |
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Cost of revenue
|
$
|
478,107
|
|
|
$
|
92,424
|
|
|
24.0
|
%
|
|
$
|
385,683
|
|
Gross profit margin
|
22.4
|
%
|
|
|
|
|
|
21.9
|
%
|
|
Three Months Ended
September 30, |
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Selling, general and administrative expenses
|
$
|
133,475
|
|
|
$
|
47,546
|
|
|
55.3
|
%
|
|
$
|
85,929
|
|
Depreciation and amortization expense
|
16,023
|
|
|
6,466
|
|
|
67.7
|
%
|
|
9,557
|
|
|||
Total operating expenses
|
$
|
149,498
|
|
|
$
|
54,012
|
|
|
56.6
|
%
|
|
$
|
95,486
|
|
|
Three Months Ended
September 30, |
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Interest expense, net
|
$
|
(21,509
|
)
|
|
$
|
(10,484
|
)
|
|
95.1
|
%
|
|
$
|
(11,025
|
)
|
Equity in earnings of joint ventures
|
826
|
|
|
525
|
|
|
174.4
|
%
|
|
301
|
|
|||
Other, net
|
(6,810
|
)
|
|
(6,949
|
)
|
|
(4,999.3
|
)%
|
|
139
|
|
|||
Total other expense
|
$
|
(27,493
|
)
|
|
$
|
(16,908
|
)
|
|
159.7
|
%
|
|
$
|
(10,585
|
)
|
|
Three Months Ended
September 30, |
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Income tax expense (benefit)
|
$
|
3,576
|
|
|
$
|
3,193
|
|
|
833.7
|
%
|
|
$
|
383
|
|
|
Three Months Ended
September 30, |
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Net (loss) income
|
$
|
(42,794
|
)
|
|
$
|
(44,585
|
)
|
|
(2,489.4
|
)%
|
|
$
|
1,791
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|||||
Changes in unrealized (losses) gains on cash flow hedges, net of income taxes
|
(8,249
|
)
|
|
(8,436
|
)
|
|
(4,511.2
|
)%
|
|
187
|
|
|||
Other comprehensive (loss) income
|
(8,249
|
)
|
|
(8,436
|
)
|
|
(4,511.2
|
)%
|
|
187
|
|
|||
Net comprehensive (loss) income
|
$
|
(51,043
|
)
|
|
$
|
(53,021
|
)
|
|
(2,680.5
|
)%
|
|
$
|
1,978
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Net revenue
|
$
|
1,589,638
|
|
|
$
|
155,577
|
|
|
10.8
|
%
|
|
$
|
1,434,061
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Cost of revenue
|
$
|
1,252,281
|
|
|
$
|
129,435
|
|
|
11.5
|
%
|
|
$
|
1,122,846
|
|
Gross profit margin
|
21.2
|
%
|
|
|
|
|
|
21.7
|
%
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Selling, general and administrative expenses
|
$
|
315,815
|
|
|
$
|
57,501
|
|
|
22.3
|
%
|
|
$
|
258,314
|
|
Depreciation and amortization expense
|
36,142
|
|
|
7,962
|
|
|
28.3
|
%
|
|
28,180
|
|
|||
Total operating expenses
|
$
|
351,957
|
|
|
$
|
65,463
|
|
|
22.8
|
%
|
|
$
|
286,494
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Interest expense, net
|
$
|
(44,117
|
)
|
|
$
|
(9,804
|
)
|
|
28.6
|
%
|
|
$
|
(34,313
|
)
|
Equity in earnings of joint ventures
|
2,018
|
|
|
1,362
|
|
|
207.6
|
%
|
|
656
|
|
|||
Other, net
|
(6,679
|
)
|
|
(4,509
|
)
|
|
207.8
|
%
|
|
(2,170
|
)
|
|||
Total other expense
|
$
|
(48,778
|
)
|
|
$
|
(12,951
|
)
|
|
36.1
|
%
|
|
$
|
(35,827
|
)
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Income tax expense (benefit)
|
$
|
(3,269
|
)
|
|
$
|
(1,532
|
)
|
|
88.2
|
%
|
|
$
|
(1,737
|
)
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
2019
|
|
|
|
2018
|
|||||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||||||
|
(in thousands, except for percentages)
|
|||||||||||||
Net (loss) income
|
$
|
(60,109
|
)
|
|
$
|
(50,740
|
)
|
|
541.6
|
%
|
|
$
|
(9,369
|
)
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|||||||
Changes in unrealized (losses) gains on cash flow hedges, net of income taxes
|
(8,727
|
)
|
|
(10,362
|
)
|
|
(633.8
|
)%
|
|
1,635
|
|
|||
Other comprehensive (loss) income
|
(8,727
|
)
|
|
(10,362
|
)
|
|
(633.8
|
)%
|
|
1,635
|
|
|||
Net comprehensive (loss) income
|
$
|
(68,836
|
)
|
|
$
|
(61,102
|
)
|
|
790.0
|
%
|
|
$
|
(7,734
|
)
|
|
Nine Months Ended September 30,
|
||||||||||
|
2019
|
|
|
|
2018
|
||||||
|
(unaudited)
|
|
Variance
|
|
(unaudited)
|
||||||
|
|
|
|
|
|
||||||
|
(in thousands)
|
||||||||||
Net cash provided by operating activities
|
$
|
16,570
|
|
|
$
|
4,372
|
|
|
$
|
12,198
|
|
Net cash used in investing activities
|
(712,684
|
)
|
|
(682,051
|
)
|
|
(30,633
|
)
|
|||
Net cash provided by (used in) financing activities
|
712,512
|
|
|
715,624
|
|
|
(3,112
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
16,398
|
|
|
37,945
|
|
|
(21,547
|
)
|
|||
Cash and cash equivalents - beginning of period
|
36,391
|
|
|
(16,725
|
)
|
|
53,116
|
|
|||
Cash and cash equivalents - end of period
|
$
|
52,789
|
|
|
$
|
21,220
|
|
|
$
|
31,569
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
Total
|
|
Less than 1 year
|
|
1 - 3 years
|
|
3-5 years
|
|
More than 5 years
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
Long-term debt obligations (1)
|
|
$
|
1,325,000
|
|
|
$
|
6,938
|
|
|
$
|
18,500
|
|
|
$
|
18,500
|
|
|
$
|
1,281,062
|
|
Interest payments on long-term debt obligations (2)
|
|
809,460
|
|
|
106,010
|
|
|
219,212
|
|
|
207,732
|
|
|
276,506
|
|
|||||
Operating lease obligations
|
|
99,769
|
|
|
25,891
|
|
|
35,384
|
|
|
19,804
|
|
|
18,690
|
|
|||||
Total
|
|
$
|
2,234,229
|
|
|
$
|
138,839
|
|
|
$
|
273,096
|
|
|
$
|
246,036
|
|
|
$
|
1,576,258
|
|
(1)
|
Includes aggregate principal payment on the new indebtedness from the First Lien Term Loan and the Second Lien Notes incurred in 2019.
|
(2)
|
Interest payments calculated based on LIBOR rate as of September 30, 2019. Actual payments are based on changes in LIBOR. Calculated interest payments exclude interest rate swap agreements the Company entered into in connection with the new indebtedness incurred in 2019.
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risks
|
Item 4.
|
Controls and Procedures
|
Item 1.
|
Legal Proceedings
|
Item 1A.
|
Risk Factors
|
•
|
required refunding or retroactive adjustment of amounts we have been paid by governmental payers or Third Party Payers;
|
•
|
state or federal agencies imposing fines, penalties and other sanctions on us;
|
•
|
suspension or exclusion from the Medicare program, state programs, or one or more Third Party Payer networks; or
|
•
|
damage to our business and reputation in various markets.
|
•
|
limiting funds otherwise available for financing our capital expenditures by requiring us to dedicate a portion of our cash flows from operations to the repayment of debt and the interest on this debt;
|
•
|
limiting our ability to incur additional indebtedness;
|
•
|
limiting our ability to capitalize on significant business opportunities;
|
•
|
making us more vulnerable to rising interest rates; and
|
•
|
making us more vulnerable in the event of a downturn in our business.
|
•
|
a majority of our board of directors consist of independent directors;
|
•
|
we have a nominating and corporate governance committee that is composed entirely of independent directors with a written charter addressing the committee's purpose and responsibilities;
|
•
|
we have a compensation committee that is composed entirely of independent directors with a written charter addressing the committee's purpose and responsibilities;
|
•
|
we conduct annual performance evaluation of the nominating and corporate governance and compensation committees.
|
•
|
these provisions allow us to authorize the issuance of undesignated preferred stock, the terms of which may be established and the shares of which may be issued without stockholder approval, and which may include supermajority voting, special approval, dividend, or other rights or preferences superior to the rights of stockholders;
|
•
|
these provisions provide that, at any time when HC Group Holdings I, LLC beneficially owns, in the aggregate, less than 50% in voting power of our stock entitled to vote generally in the election of directors, directors may be removed with or without cause only by the affirmative vote of holders of at least 66 2∕3% in voting power of all the then-outstanding vote thereon, voting together as a single class;
|
•
|
these provisions prohibit stockholder action by written consent from and after the date on which HC Group Holding I, LLC beneficially owns, in the aggregate, less than 50% in voting power of our stock entitled to vote generally in the election of directors; and
|
•
|
these provisions provide that for as long as HC Group Holdings I, LLC beneficially owns, in the aggregate, 50% or more in voting power of our stock entitled to vote generally in the election of directors, any amendment, alteration, rescission or repeal of our bylaws or certificate of incorporation by our stockholders will require the affirmative vote of at least a majority in voting power of the outstanding shares of our stock and at any time when HC Group Holdings I, LLC beneficially owns, in the aggregate, less than 50% in voting power of all outstanding shares of our stock entitled to vote generally in the election of directors, any amendment, alteration, rescission or repeal of our bylaws or certificate of incorporation by our stockholders will require the affirmative vote of the holders of at least 66 2∕3% in voting power of all the then-outstanding shares of our stock entitled to vote thereon, voting together as a single class.
|
Item 5.
|
Other Information
|
Item 6.
|
Exhibits
|
Exhibit Number
|
Description
|
3.1
|
|
3.2
|
|
3.3
|
|
4.1
|
|
4.2
|
|
10.1
|
|
10.2
|
|
10.3
|
|
10.4
|
|
10.5
|
|
31.1
|
|
31.2
|
|
32.1
|
|
32.2
|
|
101.INS
|
XBRL Instance Document
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
101.LAB
|
XBRL Taxonomy Extension Labels Linkbase Document
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
+
|
Certain schedules attached to the Agreement and Plan of Merger have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company will furnish copies of the omitted schedules to the Securities and Exchange Commission upon request by the Commission.
|
OPTION CARE HEALTH, INC.
|
|
/s/ Michael Shapiro
|
Michael Shapiro
|
Chief Financial Officer (Principal Financial Officer and Duly Authorized Officer)
|
1 Year BioPlus Acquisition Chart |
1 Month BioPlus Acquisition Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions