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

3rd Quarter Revenue Increased 59%, Net Income Increased 251%, Adjusted EBITDA Increased 212%, Raising Full Year 2015 Guidance


News provided by

Diplomat Pharmacy, Inc.

Nov 04, 2015, 06:42 ET

Share this article

Share toX

Share this article

Share toX

In the news release, Diplomat Announces 3rd Quarter Financial Results, issued 03-Nov-2015 by Diplomat Pharmacy, Inc. over PR Newswire, we are advised by the company that the final bullet in the section below the first paragraph, "Third Quarter 2015 Highlights include:" should read "Adjusted EPS of $0.27 versus $0.18", rather than "Adjusted EPS of $0.26 versus $0.19". In the fifth paragraph under the section "Third Quarter Financial Summary:", the third sentence should read, "Diluted non-GAAP Adjusted EPS ("Adjusted EPS") was $0.27 in the third quarter of this year compared to $0.18 in the third quarter of 2014.", rather than, "Diluted non-GAAP Adjusted EPS ("Adjusted EPS") was $0.26 in the third quarter of this year compared to $0.15 in the third quarter of 2014." In the "Adjusted EPS (diluted)" table, the following lines have been adjusted: line "Adjusted EPS" should have read "$0.27, $0.18, $0.53, $0.30", rather than "$0.26, $0.19, $0.64, $0.33"; the line "Merger and acquisition related expenses" should have read "(6,251), 603, 475, 1,774", rather than "(6,251), 603, 476, 1,774"; the line "Income tax impact of adjustments" should have read "(958), (833), (7,413), (1,883)", rather than (958), (833), (7,414), (1,883)"; the line "Merger and acquisition related expenses" should have read "(0.09), 0.02, 0.01, 0.05", rather than "(0.10), 0.02, 0.01, 0.05"; and the line "Income tax impact of adjustments" should have read "(0.01), (0.02), (0.12), (0.05)" rather than "(0.01), (0.01), (0.01), (0.02)".

Diplomat Announces 3rd Quarter Financial Results

3rd Quarter Revenue Increased 59%, Net Income Increased 251%, Adjusted EBITDA Increased 212%, Raising Full Year 2015 Guidance

FLINT, Mich., Nov. 3, 2015 /PRNewswire/ -- Diplomat Pharmacy, Inc. (NYSE: DPLO), the nation's largest independent specialty pharmacy, announced financial results for the quarter ended September 30, 2015. All comparisons, unless otherwise noted, are to the quarter ended September 30, 2014.

Third Quarter 2015 Highlights include:

Continue Reading
Diplomat Specialty Pharmacy
Diplomat Specialty Pharmacy

  • Revenue of $947 million, an increase of 59% or $351 million
    • 32% organic revenue growth
  • Total prescriptions dispensed of 245,000, an increase of 17%
  • Gross margin of 8.0% versus 6.7%
  • Adjusted EBITDA of $33.0 million, an increase of 212% or $22.4 million
    • Adjusted EBITDA margin of 3.5% versus 1.8%
  • Adjusted EPS of $0.27 versus $0.18

Phil Hagerman, Chairman and CEO of Diplomat, commented "During the third quarter, we continued to strengthen our leadership position in the specialty pharmacy industry with 59% revenue growth and 212% adjusted EBITDA growth.  In fact, the 32% growth in organic revenue was our highest organic growth quarter yet this year.  Across the entire organization, this was another very successful quarter as we saw tremendous growth in our core business, including our recent acquisitions, which are performing well ahead of our expectations.  We are incredibly excited about our industry and its growth potential. There remains a rich pipeline of drugs in development that lend themselves to the specialty pharmacy model and I'm very confident in our ability to continue to win access to limited distribution panels. In the wake of such a strong quarter, we are raising our outlook for the remainder of 2015."

Third Quarter Financial Summary:

Revenue for the third quarter of 2015 was $947 million, compared to $596 million in the third quarter of 2014, an increase of $351 million or 59%.  The increase was primarily the result of approximately $119 million of revenue from drugs that were new to the market or newly dispensed by Diplomat and approximately $159 million from our acquisitions.  The remaining increase is primarily attributable to the impact of manufacturer price increases, a richer mix of those drugs that existed a year ago, and payor mix changes.

Gross profit in the third quarter of 2015 was $75.8 million, compared to $40.2 million in the third quarter of 2014 and generated gross margin of 8.0% compared to 6.7%.  The gross margin improvement in the quarter was primarily due to drug mix changes, including the impact of recent acquisitions, as well as the impact of increased pharma dollars, and, to a lesser extent, continued favorable pricing trends.

Selling, general, and administrative expenses ("SG&A") for the third quarter of 2015 was $48.9 million, an increase of $14.6 million, compared to $34.3 million in the third quarter of 2014.  Of this increase, $12.3 million relates to employee cost, including the employee expense from our acquired entities.  The increased employee expense was primarily attributable to the 20% increase in dispensed and serviced prescription volume, combined with the increased clinical and administrative complexity associated with our mix of business.  We also experienced a $7.2 million increase in amortization expense from definite-lived intangible assets associated with our acquisitions.  The remaining increase was in all other SG&A to support our growth including public company requirements, consulting fees, travel, and other miscellaneous expenses.  These increases were partially offset by a decrease in the fair value of contingent consideration related to our acquisitions and a decrease in bad debt expense.  As a percentage of revenue, SG&A, excluding acquisition-related amortization and change in contingent consideration, accounted for 5.0% of total revenues for the three months ended September 30, 2015 compared to 5.4% in the prior year period.  This decrease is primarily attributable to a favorable adjustment to our allowance for doubtful accounts, and operating efficiencies.  The decrease was partially offset by increased expense to support the more clinically intensive therapies from the businesses we have acquired, and increased share-based compensation expense.

Adjusted EBITDA for the third quarter of 2015 was $33.0 million versus $10.6 million in the third quarter of 2014, an increase of 212%. 

Net income allocable to common shareholders for the third quarter of 2015 was $15.7 million, or $0.25 per common share, compared to $4.5 million, or $0.12 per common share for the third quarter of 2014.  On a diluted basis, we had net income per common share of $0.24 in the third quarter of this year, compared to $0.11 per common share in the year ago quarter.  Diluted non-GAAP Adjusted EPS ("Adjusted EPS") was $0.27 in the third quarter of this year compared to $0.18 in the third quarter of 2014.  Compared to the year ago period, our weighted average common shares outstanding in the third quarter of 2015 were significantly impacted by our IPO, our follow-on equity offering, the use of shares as partial consideration for our acquisitions, and certain stock option exercises and repurchases.

2015 Financial Outlook

For the full-year 2015, we are increasing our financial guidance.  We now expect:

  • Revenue between $3.25 and $3.4 billion, up from our previous range of $3.2 to $3.4 billion
  • Net income between $27 and $29 million, up from our previous range of $11 to $13 million (greatly influenced by the stock-based BioRx contingent consideration valuation changes)
  • Adjusted EBITDA between $92 and $96 million, up from our previous range of $80 to $84 million
  • Adjusted EPS between $0.69 and $0.73, up from our previous range of $0.56 to $0.60

Our Adjusted EPS expectations now assume approximately 63,200,000 weighted average common shares outstanding for the full year 2015, which could differ materially.

Earnings Conference Call Information

As previously announced, the Company will hold a conference call to discuss its third quarter and 2015 performance this evening, November 3, 2015 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 47336022 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 Pharmacy, Inc. (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, specialized infusion therapy, HIV 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, net of income taxes, the impact of all merger and acquisition related expenses, including amortization of intangible assets, the change in contingent consideration related to our acquisitions, as well as deal-related costs.  We exclude merger and acquisition related expenses 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, full amortization of previously acquired intangible assets or ultimate realization of contingent consideration.  Investors should note that acquisitions, once consummated, contribute to revenue in the periods presented as well as future periods and should also note that amortization and contingent consideration expenses will recur in future periods.  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 and impairment of non-consolidated entities, and certain other items that we do not consider indicative of our ongoing operating performance (which are itemized below in the reconciliation to net income).  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 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 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.  Other companies in our industry may calculate Adjusted EBITDA and Adjusted EPS differently than we do and these calculations may not be comparable to our Adjusted EBITDA and Adjusted EPS 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 Diplomat's expectations regarding revenues, Adjusted EBITDA, net income (loss), Adjusted EPS, 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 our ability to recognize the expected benefits therefrom on a timely basis or at all; and the additional factors set forth in "Risk Factors" in Diplomat's Annual Report on Form 10-K for the year ended December 31, 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]












DIPLOMAT PHARMACY, INC.

Condensed Consolidated Balance Sheets (Unaudited)

(dollars in thousands)




















September 30,


December 31,

ASSETS


2015


2014

Current assets:







Cash and equivalents

$

15,665

$

17,957


Accounts receivable, net 


258,158


155,273


Inventories



153,293


110,683


Deferred income taxes


2,503


1,813


Prepaid expenses and other current assets


7,551


5,360



Total current assets


437,170


291,086

Property and equipment, net


14,988


13,150

Capitalized software for internal use, net


35,904


13,236

Goodwill





253,426


23,148

Intangible assets, net


233,677


44,973

Deferred debt issuance costs


5,312


921

Investment in non-consolidated entity


3,500


3,500

Other noncurrent assets


179


72



Total assets

$

984,156

$

390,086












LIABILITIES AND SHAREHOLDERS' EQUITY





Current liabilities:






Accounts payable

$

271,988

$

202,495


Borrowings on line of credit


21,756


-


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


6,000


-


Accrued expenses:







Contingent consideration


44,281


6,282



Compensation and benefits


6,126


2,257



Other




8,372


4,394



          Total current liabilities


358,523


215,428

Long-term debt, less current portion


112,500


-

Contingent consideration, less current portion


-


5,409

Deferred income taxes


11,128


518

Other noncurrent liabilities


-


4



Total liabilities


482,151


221,359

Commitments and contingencies





Shareholders' equity:






Preferred stock (10,000,000 shares authorized; none issued and outstanding)


-


-


Common stock (no par value, 590,000,000 shares authorized; 64,253,037 and 51,457,023 shares





issued and outstanding at September 30, 2015 and December 31, 2014, respectively)


448,736


148,901


Additional paid-in capital


21,868


9,893


Retained earnings


27,564


5,354


Total Diplomat Pharmacy shareholders' equity


498,168


164,148

Noncontrolling interests


3,837


4,579



Total shareholders' equity


502,005


168,727



Total liabilities and shareholders' equity

$

984,156

$

390,086




























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,









2015


2014



2015


2014

Net sales




$

946,913

$

595,529


$

2,379,807

$

1,602,881

Cost of goods sold


(871,150)


(555,364)



(2,193,233)


(1,503,639)


          Gross profit


75,763


40,165



186,574


99,242

Selling, general and administrative expenses


(48,860)


(34,306)



(147,637)


(85,330)


          Income from operations


26,903


5,859



38,937


13,912

Other (expense) income:











Interest expense


(1,542)


(734)



(3,766)


(1,629)


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)



-


(1,087)


Other





90


146



270


663

Total other (expense) income


(1,452)


1,109



(3,496)


978



Income before income taxes


25,451


6,968



35,441


14,890

Income tax expense


(9,768)


(2,427)



(13,973)


(6,984)



Net income


15,683


4,541



21,468


7,906

Less: net loss attributable to noncontrolling interest


(278)


-



(742)


-

Net income attributable to Diplomat Pharmacy, Inc.


15,961


4,541



22,210


7,906

Net income allocable to preferred shareholders


-


745



-


1,062

Net income allocable to common shareholders

$

15,961

$

3,796


$

22,210

$

6,844

















Net income per common share:










Basic





$

0.25

$

0.12


$

0.37

$

0.22

Diluted





$

0.24

$

0.11


$

0.36

$

0.20

















Weighted average common shares outstanding:










Basic






63,890,060


31,643,725



59,507,347


31,479,950

Diluted






65,513,055


33,670,041



61,758,979


33,955,995

















DIPLOMAT PHARMACY, INC.

Condensed Consolidated Statements of Cash Flows (Unaudited)

(dollars in thousands)




















Nine Months Ended









September 30,









2015


2014

Cash flows from operating activities:






Net income


$

21,468

$

7,906


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






          Depreciation and amortization


20,823


5,331


          Change in fair value of contingent consideration


(1,660)


657


          Contingent consideration payment


(3,738)


-


          Net provision for doubtful accounts


3,307


3,257


          Share-based compensation expense


2,502


1,828


          Excess tax benefits related to share-based awards


(14,348)


-


          Deferred tax expense


1,185


3,286


          Amortization of debt issuance costs


665


276


          Impairment of capitalized software for internal use


150


-


          Loss (gain) on sale or disposal of property and equipment


60


(11)


          Change in fair value of redeemable common shares


-


(7,873)


          Termination of existing stock redemption agreement


-


4,842


          Equity loss of non-consolidated entity


-


1,087


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







Accounts receivable


(43,513)


(18,563)



Inventories


(28,379)


(6,913)



Accounts payable 


18,644


26,192



Other assets and liabilities


25,366


(1,998)



     Net cash provided by operating activities


2,532


19,304

Cash flows from investing activities:






Payments to acquire businesses, net of cash acquired


(299,534)


(51,599)


Expenditures for capitalized software for internal use


(9,145)


(5,758)


Expenditures for property and equipment


(2,374)


(834)


Net proceeds from sales of property and equipment


8


21


Loan to non-consolidated entity


-


(500)


Net repayment of related parties' notes receivable


-


150



     Net cash used in investing activities


(311,045)


(58,520)

Cash flows from financing activities:






Net borrowings from line of credit


21,756


13,940


Proceeds from long-term debt


120,000


-


Payments on long-term debt


(1,500)


(5,693)


Proceeds from follow-on public offering, net of transaction costs


187,238


-


Proceeds from sale of preferred stock, net of transaction costs


-


101,815


Payments made to repurchase common stock


-


(53,400)


Payments made to repurchase stock options


(36,298)


(9,400)


Proceeds from issuance of stock upon stock option exercises


8,745


-


Excess tax benefits related to share-based awards


14,348


-


Payments of debt issuance costs


(5,056)


-


Contingent consideration payment


(3,012)


-


Payments of stock offering costs


-


(1,368)



Net cash provided by financing activities


306,221


45,894



Net (decrease) increase in cash and equivalents


(2,292)


6,678

Cash and equivalents at beginning of period


17,957


9,109

Cash and equivalents at end of period

$

15,665

$

15,787

Supplemental disclosures of cash flow information:






Cash paid for interest

$

2,730

$

1,411


Cash paid for income taxes


346


3,426























Adjusted EBITDA

The table below presents a reconciliation of net income attributable to Diplomat Pharmacy, Inc. to Adjusted EBITDA for the periods indicated:


For the three months ended September 30,


For the nine months ended September 30,


2015


2014


2015


2014


(dollars in thousands) (Unaudited)

Net income attributable to Diplomat Pharmacy, Inc.

$             15,961


$               4,541


$                 22,210


$                   7,906

Depreciation and amortization

9,948


2,786


20,823


5,331

Interest expense

1,542


734


3,766


1,629

Income tax expense

9,768


2,427


13,973


6,984

EBITDA

$             37,219


$             10,488


$                 60,772


$                 21,850









Share-based compensation expense

$               1,270


$                  693


$                   2,502


$                   1,828

Employer payroll taxes - option repurchases and exercises

307


-


1,483


-

Restructuring and impairment charges

-


-


150


-

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


-


1,087

Severance and related fees

112


109


426


364

Merger and acquisition related expenses

(6,251)


603


475


1,774

Philanthropy

-


-


-


180

Other taxes and credits

-


-


-


(419)

Other items

361


395


1,104


1,042

Adjusted EBITDA

$             33,018


$             10,591


$                 66,912


$                 24,675









Adjusted EPS (diluted)

Below is a reconciliation of the Company's diluted net income attributable to Diplomat Pharmacy, Inc. per common share to Adjusted EPS for the three and nine months ended September 30, 2015 and 2014.


For the three months ended September 30,


For the nine months ended September 30,


2015


2014 (1)


2015


2014 (1)


(dollars in thousands, except per share amounts) (unaudited)

Net income attributable to Diplomat Pharmacy, Inc.

$                                 15,961


$                                   4,541


$                                 22,210


$                                   7,906

Amortization of acquisition-related intangible assets

8,747


1,789


17,377


2,241

Merger and acquisition related expenses

(6,251)


603


475


1,774

Income tax impact of adjustments

(958)


(833)


(7,413)


(1,883)

Adjusted non-GAAP net income

$                                 17,499


$                                   6,100


$                                 32,649


$                                 10,038









Net income attributable to Diplomat Pharmacy, Inc

$                                     0.24


$                                     0.13


$                                     0.36


$                                     0.23

Amortization of acquisition-related intangible assets

0.13


0.05


0.28


0.07

Merger and acquisition related expenses

(0.09)


0.02


0.01


0.05

Income tax impact of adjustments

(0.01)


(0.02)


(0.12)


(0.05)

Adjusted EPS

$                                     0.27


$                                     0.18


$                                     0.53


$                                     0.30









(1)

   Different than reported in November 10, 2014 press release, but calculated consistent with 2015 methodology

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.