Accessibility Statement Skip Navigation
  • Resources
  • Blog
  • Journalists
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Overview
  • Distribution by PR Newswire
  • AI Tools
  • Multichannel Amplification
  • Guaranteed Paid Placement
  • SocialBoost
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Overview
  • Distribution by PR Newswire
  • AI Tools
  • Multichannel Amplification
  • SocialBoost
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Diplomat Announces 3rd Quarter Financial Results

Revenue Increased 49%, Net Income Increased 51%, Adjusted EBITDA Increased 94%


News provided by

Diplomat Pharmacy, Inc.

Nov 10, 2014, 04:05 ET

Share this article

Share toX

Share this article

Share toX

FLINT, Mich., Nov. 10, 2014 /PRNewswire/ -- Diplomat Pharmacy, Inc. (NYSE: DPLO), the nation's largest independent specialty pharmacy, announced financial results for the quarter ended September 30, 2014. All comparisons, unless otherwise noted, are to the quarter ended September 30, 2013.

Highlights include:

Continue Reading
Diplomat Specialty Pharmacy
Diplomat Specialty Pharmacy

  • Revenue of $595.5 million, an increase of 49%
  • Total prescriptions dispensed of 209,000, an increase of 15%
  • Gross margin of 6.7%, versus 5.8%
  • Net income of $4.5 million, an increase of 51%
  • Adjusted EBITDA of $10.6 million, an increase of 94%
  • Continued integration of recent acquisitions
  • Successfully completed Initial Public Offering ("IPO") in October 2014

Phil Hagerman, Chairman and CEO of Diplomat, commented, "Our third quarter results continued to highlight the strong momentum in our business. We continue to be selected to distribute new innovative limited distribution drugs, like Imbruvica and Zydelig, as well as broadly distributed drugs, due to our high touch patient model and unique industry position. The integration of our acquisitions is progressing nicely, and they are contributing to our revenue and profitability growth. We believe that we are well positioned to continue to gain share in the fast-growing specialty pharmacy marketplace, and the public market provides us tremendous financial flexibility to carry out our strategy."

Third Quarter Financial Summary:

Revenue for the third quarter of 2014 was $595.5 million, compared to $398.6 million in the third quarter of last year, an increase of 49%. The increase was the result of approximately $96 million of revenue from drugs that were new to the market or newly managed by Diplomat, approximately $20 million from further penetration of drugs that we dispensed a year ago, while holding price and mix constant, and approximately $28 million is attributed to our recent acquisitions.   The remaining increase is primarily attributable to a richer mix of high-priced drugs, the impact of manufacturer price increases and payor mix changes.

Gross profit in the third quarter of 2014 was $40.2 million, compared to $23.1 million in the year ago period and generated gross margin of 6.7% compared to 5.8%. The gross margin improvement in the quarter was driven by drug mix changes including the impact of our recent acquisitions and favorable pricing trends.

Selling, general and administrative expenses for the third quarter of 2014 were $34.3 million compared to $19.3 million in the third quarter of 2013. SG&A accounted for 5.8% of total revenues compared to 4.8% in the year ago period. The increase as a percentage of revenue is attributable to an increased mix of more labor-intensive drugs, expenses associated with our continued information technology investments, acquisition-related expenses and costs associated with becoming a public company.

Net income for the quarter was $4.5 million, or $0.12 per common share, compared to $3.0 million, or $0.09 per common share in the year-ago quarter.  On a diluted basis, we had net income per common share of $0.11 in the quarter, compared to $0.09 per common share in the year-ago quarter.  Diluted pro forma non-GAAP Adjusted EPS ("Adjusted EPS") was $0.15 in the third quarter of this year and $0.06 in the third quarter of last year. Earnings per share calculations for all periods use, in the denominator, pre-IPO weighted average common shares outstanding.  In future reporting periods, our share counts will be dramatically impacted by our IPO in October 2014, as all pre-IPO common and preferred shares converted to a single class of common stock upon the IPO, and we also issued 11.0 million new shares of common stock in the IPO.

Adjusted EBITDA for the third quarter was $10.6 million, versus $5.5 million in the third quarter of 2013. 

As of September 30, 2014, we had cash and cash equivalents of $15.8 million, compared to $9.1 million at December 31, 2013, $76.6 million outstanding on our revolving line of credit and $19.8 million of additional debt. Subsequent to the third quarter, we completed the IPO, which resulted in $130.6 million of net proceeds, and subsequently paid off all debt, including the balance on our line of credit.  The remaining net proceeds of $34.2 million will be used for working capital and other general purposes. 

2014 Financial Outlook

For the full-year 2014, we expect revenue between $2.1 billion and $2.3 billion, Net Income between $9 million and $11 million and Adjusted EBITDA between $31 million and $33 million. While our profitability in the fourth quarter of 2014 may be lower than our third quarter 2014 results, as a result of occasional seasonality in our cost of goods sold, much as it was from the first quarter to the second quarter of this year -- when measured on a year over year basis, we expect to continue to show growth.

Earnings Conference Call Information

As previously announced, the company will hold a conference call to discuss its third quarter performance this evening, November 10, 2014, at 5:00 p.m. Eastern Time. Shareholders and interested participants may listen to a live broadcast of the conference call by dialing 877-201-0168 or 647-788-4901 for international callers, and referencing participant code 25799604 approximately 15 minutes prior to the call. A live webcast of the conference call will be available on the investor relations section of the Company's website and an audio file of the call will also be archived for 90 days at ir.diplomat.is.

About Diplomat

Diplomat (NYSE: DPLO) serves patients and physicians in all 50 states. Headquartered in Flint, Michigan, the company focuses on medication management programs for people with complex chronic diseases, including oncology, immunology, hepatitis, multiple sclerosis, HIV, specialized infusion therapy and many other serious or long-term conditions. 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 and clinical adherence. For more information visit www.diplomat.is. Follow us on Twitter and LinkedIn and like us on Facebook.

Non-GAAP Information

Adjusted EPS adds back the impact of all amortization of intangible assets, net of pro forma tax. Amortization of intangible assets arises from the acquisition of intangible assets in connection with our business acquisitions. We exclude amortization of intangible assets from Adjusted EPS because we believe the amount of such expenses in any specific period may not directly correlate to the underlying performance of our business operations and such expenses can vary significantly between periods as a result of new acquisitions and full amortization of previously acquired intangible assets. Investors should note that the use of these intangible assets contributes to revenue in the periods presented as well as future periods and should also note that such expenses will recur in future periods.  We present this non-GAAP measure on a pro forma basis solely related to our change in income tax status in early 2014 from an S Corporation to a C Corporation, and give effect to our election to be a C Corporation as if that decision was made effective January 1, 2013.  A reconciliation of Adjusted EPS, a non-GAAP measure, to EPS as prepared in accordance with accounting principles generally accepted in the United States ("GAAP"), can be found in the appendix. 

We define Adjusted EBITDA as net income (loss) before interest expense, income taxes, depreciation and amortization, share-based compensation, restructuring and impairment charges, equity loss of non-consolidated entity, and certain other items that we do not consider indicative of our ongoing operating performance (which items are itemized in the appendix in the reconciliation to net income). We consider Adjusted EBITDA and Adjusted EPS to be supplemental measures of our operating performance. We present Adjusted EBITDA and Adjusted EPS because they are used by our Board of Directors (the "Board of Directors" or "Board") and management to evaluate our operating performance. They are 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 they assist us, as well as investors, in comparing performance from period to period on a consistent basis. Adjusted EBITDA is not in accordance with, or an alternative to, GAAP measurements.  In addition, this non‑GAAP measure is not based on any comprehensive set of accounting rules or principles.  Further, other companies in our industry may calculate Adjusted EBITDA or Adjusted EPS differently than we do and these calculations may not be comparable to our metrics. A reconciliation of Adjusted EBITDA, a non-GAAP measure, to net income can be found in the appendix.

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 include the Company's expectations regarding revenues, Adjusted EBITDA, market share, the performance of acquisitions and growth strategies. The forward-looking statements contained in this press release are based on management's good-faith belief and reasonable judgment based on current information, and 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; significant and increasing pricing pressure from third-party payors; our relationships with key pharmaceutical manufacturers; bad publicity about, or market withdrawal of, specialty drugs we dispense; a significant increase in competition from a variety of companies in the health care industry; our ability to expand the number of specialty drugs we dispense and related services; maintaining existing patients; revenue concentration of the top specialty drugs we dispense; our ability to maintain relationships with a specified wholesaler and pharmaceutical manufacturer; increasing consolidation in the healthcare industry; managing our growth effectively; limited experience with acquisitions; and the additional factors set forth in "Risk Factors" in Diplomat's prospectus dated October 9, 2014 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.

INVESTOR CONTACT:
Bob East, Westwicke Partners 
443-213-0500 | [email protected]

MEDIA CONTACT:
Jenny Cretu, Diplomat
810.768.9370 | [email protected]

DIPLOMAT PHARMACY, INC.
Condensed Consolidated Balance Sheets (Unaudited)




September 30,


December 31,




2014


2013




(Dollars in Thousands, Except Par Values)


ASSETS






Current assets:






Cash and cash equivalents


$

15,787


$

9,109


Accounts receivable, net


135,396


110,294


Inventories


67,230


56,454


Deferred income taxes


603


—


Prepaid expenses and other current assets


2,897


1,924


Total current assets


221,913


177,781








Property and equipment, net


12,967


12,378


Capitalized software for internal use, net


10,217


6,564


Goodwill


23,172


1,537


Definite-lived intangible assets, net


46,762


7,100


Investment in non-consolidated entity


4,990


5,577


Other noncurrent assets


2,641


840








Total assets


$

322,662


$

211,777








LIABILITIES AND DEFICIT






Current liabilities:






Accounts payable


$

172,183


$

142,353


Line of credit


76,562


62,622


Short-term debt, including current portion of long-term debt


3,960


6,693


Accrued compensation


2,424


2,703


Income taxes payable


272


—


Other accrued expenses


6,447


2,296


Total current liabilities


261,848


216,667








Long-term debt, less current portion


15,888


18,849


Deferred income taxes


3,889


—


Other noncurrent liabilities


2,927


673


Redeemable Common Shares ($1.00 par value; 2,423,616 outstanding shares at September 30, 2014 and 3,187,500 outstanding shares at December 31, 2013)


31,507


53,370








Total liabilities


316,059


289,559


Redeemable Series A Preferred Stock ($0.001 par value; 6,222,000 authorized shares at September 30, 2014; 6,211,355 issued and outstanding shares at September 30, 2014)


101,815


—








Shareholders' deficit:






Common stock:






Class A Voting Common Stock ($1.00 par value; 42,500,000 authorized shares; 1,657,500 issued and outstanding shares at September 30, 2014 and December 31, 2013)


—


—


Class B Nonvoting Common Stock ($1.00 par value; 807,500,000 authorized shares; 31,678,743 issued and outstanding shares at September 30, 2014 and 31,492,500 issued and outstanding shares at December 31, 2013)


4


4


Class C Voting Common Stock ($1.00 par value; 6,222,000 authorized shares; none issued or outstanding)


—


—


Additional paid-in capital


(108,504)


4,186


Retained earnings (accumulated deficit)


8,484


(81,972)


Total Diplomat Pharmacy shareholders' deficit


(100,016)


(77,782)


Noncontrolling interest


4,804


—


Total deficit


(95,212)


(77,782)








Total liabilities and deficit


$

322,662


$

211,777


DIPLOMAT PHARMACY, INC.
Condensed Consolidated Statements of Income (Unaudited)



Three Months Ended
September 30,


Nine Months Ended
September 30,


2014


2013


2014


2013


(Dollars in Thousands, Except Per Share Amounts)









Net sales

$

595,529


$

398,627


$

1,602,881


$

1,103,152

Cost of goods sold

(555,364)


(375,497)


(1,503,639)


(1,039,379)









Gross profit

40,165


23,130


99,242


63,773









Selling, general and administrative expenses

(34,306)


(19,331)


(85,330)


(55,321)

Income from operations

5,859


3,799


13,912


8,452









Interest expense

(734)


(512)


(1,629)


(1,454)

Change in fair value of redeemable common shares

6,916


—


7,873


—

Termination of existing stock redemption agreement

(4,842)


—


(4,842)


—

Equity loss of non-consolidated entity

(377)


(319)


(1,087)


(629)

Other income

146


40


663


153









Income before income taxes

6,968


3,008


14,890


6,522

Income tax expense

(2,427)


—


(6,984)


—









Net income / net comprehensive income

4,541


3,008


7,906


6,522

Less net income (loss) attributable to noncontrolling interest

—


—


—


—









Net income / net comprehensive income attributable to Diplomat Pharmacy

4,541


3,008


7,906


6,522

Net income allocable to preferred shareholders

745


—


1,062


—

Net income allocable to common shareholders

$

3,796


$

3,008


$

6,844


$

6,522









Net income per common share:








Basic

$

0.12


$

0.09


$

0.22


$

0.20

Diluted

$

0.11


$

0.09


$

0.20


$

0.19









Weighted average common shares outstanding (in thousands):








Basic

31,637


33,142


31,474


33,142

Diluted

33,952


33,936


33,822


33,845









Pro Forma Data:








Income before income taxes

$

6,968


$

3,008


$

14,890


$

6,522

Income tax expense

(2,427)


(1,051)


(4,620)


(2,294)









Net income / net comprehensive income

4,541


1,957


10,270


4,228

Less net income (loss) attributable to noncontrolling interest

—


—


—


—









Net income / net comprehensive income attributable to Diplomat Pharmacy

4,541


1,957


10,270


4,228

Net income allocable to preferred shareholders

745


—


1,379


—

Net income allocable to common shareholders

$

3,796


$

1,957


$

8,891


$

4,228









Pro forma net income per common share:








Basic

$

0.12


$

0.06


$

0.28


$

0.13

Diluted

$

0.11


$

0.06


$

0.26


$

0.12

DIPLOMAT PHARMACY, INC.
Condensed Consolidated Statements of Cash Flows (Unaudited)




Nine Months Ended
September 30,




2014


2013




(Dollars in Thousands)








Cash Flows From Operating Activities






Net income


$

7,906


$

6,522


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






Depreciation and amortization


5,331


2,786


Change in fair value of redeemable common shares


(7,873)


—


Change in fair value of contingent consideration


657


—


Termination of existing stock redemption agreement


4,842


—


Share-based compensation expense


1,828


671


Equity loss of non-consolidated entity


1,087


629


Net provision for doubtful accounts


3,257


437


Amortization of debt issuance costs


276


144


Deferred income tax expense


3,286


—


Gain on disposal of property and equipment


(11)


(7)


Changes in operating assets and liabilities, net of business acquisition:






Accounts receivable


(18,563)


(27,705)


Inventories


(6,913)


479


Accounts payable


26,192


16,598


Other assets and liabilities


(1,998)


(405)


Net cash provided by operating activities


19,304


149








Cash Flows From Investing Activities






Payments to acquire business, net of cash acquired


(51,599)


—


Expenditures for capitalized software for internal use


(5,758)


(3,521)


Expenditures for property and equipment


(834)


(597)


Capital investment in and loans to non-consolidated entity


(500)


(2,500)


Net repayment (issuance) of related parties' notes receivable


150


(54)


Net proceeds from sales of equipment


21


26


Net cash used in investing activities


(58,520)


(6,646)








Cash Flows From Financing Activities






Net proceeds from line of credit


13,940


16,061


Payments on long-term debt


(5,693)


(9,475)


Proceeds from sale of preferred stock, net of transaction costs


101,815


—


Payments associated with stock and stock option redemptions


(62,800)


—


Payments of stock offering costs


(1,368)


—


Shareholder distributions


—


(89)


Net cash provided by financing activities


45,894


6,497








Increase in cash and cash equivalents


6,678


—








Cash and cash equivalents at beginning of period


9,109


—








Cash and cash equivalents at end of period


$

15,787


$

—








Supplemental Cash Flow Information






Issuance of Class B Nonvoting Common Stock as partial consideration for a business acquisition


$

12,000


$

—


Cash paid for interest


1,411


1,169


Cash paid for income taxes


3,426


—


Adjusted EBITDA

The table below presents a reconciliation of net income to Adjusted EBITDA for the periods indicated:

Diplomat Specialty Pharmacy


























For the three months ended September 30,


For the nine months ended September 30,


2014


2013


2014


2013


(Dollars in thousands) (unaudited)

Net income

$        4,541


$        3,008


$            7,906


$            6,522

Depreciation and amortization

2,786


965


5,331


2,786

Interest expense

734


512


1,629


1,454

Income tax expense

2,427


-


6,984


-

EBITDA

$      10,488


$        4,485


$         21,850


$         10,762









Share-based compensation expense

$            693


$            216


$            1,828


$              671

Restructuring and impairment charges

-


-


-


50

Change in fair value of redeemable common shares

(6,916)


-


(7,873)


-

Termination of existing stock redemption agreement

4,842


-


4,842


-

Equity loss of non-consolidated entity

377


319


1,087


629

Severance and related fees

109


10


364


129

Merger and acquisition related fees

603


187


1,774


349

Private company expenses

-


47


180


104

Tax credits and other

-


-


(419)


-

IT operating leases (discontinued mid-2014)

395


206


1,042


480

Adjusted EBITDA

$      10,591


$        5,470


$         24,675


$         13,174

Adjusted EPS (diluted)

Below is a reconciliation of the Company's pro forma diluted net income per common share to pro forma diluted non-GAAP Adjusted EPS for the periods indicated. We present this non-GAAP measure on a pro forma basis solely related to our change in income tax status in early 2014 from an S Corporation to a C Corporation, and give effect to our election to be a C Corporation as if that decision was made effective January 1, 2013.

Diplomat Specialty Pharmacy


































For the three months ended September 30,


For the nine months ended September 30,


2014


2013


2014


2013


(Dollars in thousands, except per share data) (unaudited)

Net income allocable to common shareholders

$   3,796


$   1,957


$     8,891


$   4,228

Amortization of intangible assets

1,789


-


2,650


-

Income tax impact of amortization

(623)


-


(822)


-

Non-GAAP net income allocable to common shareholders

$   4,962


$   1,957


$   10,719


$   4,228









Net income per common share

$     0.11


$     0.06


$        0.26


$     0.12

Amortization of intangible assets

0.05


-


0.08


-

Income tax impact of amortization

(0.01)


-


(0.02)


-

Non-GAAP net income per common share

$     0.15


$     0.06


$        0.32


$     0.12

Logo - http://photos.prnewswire.com/prnh/20140928/148820

SOURCE Diplomat Pharmacy, Inc.

Related Links

http://www.diplomat.is

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.