Attached files

file filename
EX-99.2 - EX-99.2 - Diplomat Pharmacy, Inc.a18-18307_1ex99d2.htm
8-K - 8-K - Diplomat Pharmacy, Inc.a18-18307_18k.htm

Exhibit 99.1

 

 

Diplomat Announces 2nd Quarter Financial Results

 

2nd Quarter Revenue of $1,416 Million, an increase of 26%, Net (Loss) Income Attributable to Diplomat of $(4.0) Million compared to $3.6 Million, Adjusted EBITDA of $42.7 Million, an increase of 70%

 

FLINT, Mich., August 6, 2018 — Diplomat Pharmacy, Inc. (NYSE: DPLO), the nation’s largest independent provider of specialty pharmacy services, announced financial results for the quarter ended June 30, 2018.  All comparisons, unless otherwise noted, are to the quarter ended June 30, 2017.  Prior period financials have been recast to include certain direct expenses as part of cost of sales instead of selling, general and administrative expense (“SG&A”) for our specialty segment.  This change is a reclassification only and has no impact on overall results.

 

Second Quarter 2018 Highlights include:

 

·                  Revenue of $1,416 million, compared to $1,126 million, an increase of 26%

·                  Specialty segment revenue of $1,234 million, compared to $1,126 million

·                  PBM segment revenue of $189 million, which was not part of the business in the prior year period

·                  Specialty segment total prescriptions dispensed of 236,000, compared to 220,000

·                  PBM segment total volume, adjusted to 30-day equivalent, of 2,123,000

·                  Gross margin of 6.9% versus 5.9%

·                  Specialty segment gross margin of 5.9% versus 5.9%

·                  PBM segment gross margin of 13.7%

·                  EPS of $(0.05) per diluted common share versus $0.05

·                  Adjusted EPS of $0.17 versus $0.25

·                  Adjusted EBITDA of $42.7 million, compared to $25.2 million

·                  Adjusted EBITDA margin of 3.0% versus 2.2%

·                  Net cash provided by operating activities was $18.1 million, compared to $23.0 million

·                  Net debt, including contingent consideration, reduced to $609.2 million, from $618.2 million at March 31, 2018

 

Brian Griffin, Chairman and CEO of Diplomat, commented “The Diplomat team delivered another great quarter with record revenue and adjusted EBITDA, driven by continued solid execution of our plan.  Our PBM integration is reaching its conclusion with CastiaRx demonstrating strong results in the quarter, as well as continued momentum on our growth and profitability initiatives across the entire enterprise.  I am truly excited to join such a highly energized organization and look forward to exploring our growth potential for the benefit of all of our stakeholders.”

 

Second Quarter Financial Summary:

 

Revenue for the second quarter of 2018 was $1,416 million, compared to $1,126 million in the second quarter of 2017, an increase of $290 million or 26%.  Revenue was comprised of $1,234 million and $189 million from our Specialty segment and our Pharmacy Benefit Management (“PBM”) segment, respectively.  There was a $6.4 million inter-company elimination of revenue, and associated cost of sales, between the segments.  The increase in our Specialty segment revenue was primarily driven by $29 million of revenue from our acquisitions.  The remaining increase in our Specialty segment was driven by manufacturer price increases, access to dispense drugs that were new in the past year and increased volume due to both payor and physician relationships.

 



 

Gross profit in the second quarter of 2018 was $98.4 million and generated an 6.9% gross margin, compared to $66.7 million gross profit and 5.9% gross margin in the second quarter of 2017.  Gross profit was comprised of $72.5 million and $25.9 million from our Specialty segment and PBM segment, respectively.  The gross margin increase in the quarter was primarily due to the impact of our PBM acquisitions, as well as the impact of the acquired entities in our Specialty segment versus the prior year period.

 

SG&A for the second quarter of 2018 were $90.6 million, an increase of $28.8 million, compared to $61.9 million in the second quarter of 2017.  This increase is primarily driven by approximately $12.7 million related to employee cost, including employee cost for our acquired entities, a $4.1 million increase in share-based compensation, and approximately $0.6 million of non-recurring severance expense.  Also contributing to the SG&A expense increase was a $7.3 million increase in amortization expense from definite-lived intangible assets, including capitalized software for internal use, and a $2.3 million increase in the fair value of contingent consideration, both of which are associated with our acquired entities.  We also experienced increases in other SG&A; including, building and equipment with the addition of our Chandler, Arizona facility, recruiting primarily related to our CEO search, travel, and other miscellaneous expenses.

 

Net (loss) income attributable to Diplomat for the second quarter of 2018 was $(4.0) million compared to $3.6 million in the second quarter of 2017.  This decrease was primarily driven by an $8.5 million increase in interest expense due to a significant increase in outstanding debt to fund our PBM acquisitions.  Adjusted EBITDA for the second quarter of 2018 was $42.7 million compared to $25.2 million in the second quarter of 2017, an increase of $17.5 million.

 

Earnings per share for the second quarter of 2018 was $(0.05) per basic/diluted common share, compared to $0.05 per basic/diluted common share for the second quarter of 2017.  Diluted non-GAAP adjusted earnings per share (“Adjusted EPS”) was $0.17 in the second quarter of this year compared to $0.25 in the second quarter of 2017.

 

2018 Financial Outlook

 

For the full-year 2018, we are updating our previous financial guidance:

 

·                  Revenue between $5.5 and $5.9 billion, no change to previous range

·                  Net (loss) income attributable to Diplomat between $(11.0) and $0.5 million, versus the previous range of $4.5 and $13.0 million

·                  Adjusted EBITDA between $164 and $170 million, no change to previous range

·                  Diluted EPS between $(0.15) and $0.01, versus the previous range of $0.06 and $0.17

 

Our EPS expectations assume approximately 74,300,000 weighted average common shares outstanding on a diluted basis and a tax rate of (5)% and 32%, for the low- and high-end of the range, respectively, for the full year 2018, each of which could differ materially.

 



 

Earnings Conference Call Information

 

As previously announced, the Company will hold a conference call to discuss its second quarter performance this evening, August 6, 2018, at 5:00 p.m. Eastern Time.  Shareholders and interested participants may listen to a live broadcast of the conference call by dialing 833-286-5805 (647-689-4450 for international callers) and referencing participant code 1842529 approximately 15 minutes prior to the call.  A live webcast of the conference call and associated slide presentation will be available on the investor relations section of the Company’s website for approximately 90 days at ir.diplomat.is.

 

About Diplomat

 

Diplomat (NYSE: DPLO) is the nation’s largest independent provider of specialty pharmacy services—helping people with complex health conditions in all 50 states. Rooted in this patient care expertise, Diplomat also provides industry-focused specialty solutions through two brands: CastiaRx, which serves payers as a leading specialty benefit manager, and EnvoyHealth, which offers tailored solutions for healthcare innovators. Diplomat opened its doors in 1975 as a neighborhood pharmacy with one essential tenet: “Take good care of patients and the rest falls into place.” Today, that tradition continues—always focused on improving patient care. For more information, visit diplomat.is.

 

Non-GAAP Information

 

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 fair value of contingent consideration, as well as transaction-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 may 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 below.  Please note that going forward Diplomat will no longer present, or provide guidance with respect to, Adjusted EPS.

 

We define Adjusted EBITDA as net income (loss) attributable to Diplomat before interest expense, income taxes, depreciation and amortization, share-based compensation, change in fair value of contingent consideration and other merger and acquisition-related expenses, restructuring and impairment charges, and certain other items that we do not consider indicative of our ongoing operating performance (which are itemized below in the reconciliation to net (loss) income attributable to Diplomat).  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.  Adjusted EBITDA is also used as a factor in determining incentive compensation, for budgetary planning and forecasting overall financial and operational expectations, for identifying underlying trends, and for evaluating the effectiveness of our business strategies.  Further, we believe 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 (loss) income attributable to Diplomat can be found below.

 



 

Forward Looking Statements

 

This press release contains forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements give current expectations or forecasts of future events or our future financial or operating performance, and include Diplomat’s expectations regarding revenues, net (loss) income attributable to Diplomat, Adjusted EBITDA, EPS, market share, the expected benefits and 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.  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; the amount of direct and indirect remuneration fees, as well as the timing of assessing such fees and the methodology used to calculate such fees; the outcome of material legal proceedings; our relationships with wholesalers and key pharmaceutical manufacturers; bad publicity about, or market withdrawal of, specialty drugs we dispense; 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; increasing consolidation in the healthcare industry; managing our growth effectively; our ability to drive volume through a refreshed marketing strategy in traditional specialty pharmacy; our capability to penetrate the fragmented infusion market; the success of our strategy in the PBM space; our ability to effectively execute our acquisition strategy or successfully integrate acquired businesses, including any delays or difficulties in integrating the combined businesses, and the ability to achieve cost savings and operating synergies and the timing thereof; the dependence on our senior management and key employees and managing recent turnover among key employees; and the additional factors set forth in “Risk Factors” in Diplomat’s Annual Report on Form 10-K for the year ended December 31, 2017 and in subsequent reports filed with or furnished to the Securities and Exchange Commission.  Except as may be required by any applicable laws, Diplomat assumes no obligation to publicly update such forward-looking statements, which are made as of the date hereof or the earlier date specified herein, whether as a result of new information, future developments, or otherwise.

 

 

CONTACT:
Terri Anne Powers, Vice President Investor Relations

312-889-5244 | tpowers@diplomat.is

 



 

DIPLOMAT PHARMACY, INC.

Condensed Consolidated Balance Sheets (Unaudited)

(Dollars in thousands)

 

 

 

June 30,

 

December 31,

 

 

 

2018

 

2017

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and equivalents

 

$

7,360

 

$

84,251

 

Receivables, net

 

349,845

 

332,091

 

Inventories

 

170,175

 

206,603

 

Prepaid expenses and other current assets

 

18,012

 

11,125

 

Total current assets

 

545,392

 

634,070

 

Property and equipment, net

 

38,838

 

38,990

 

Capitalized software for internal use, net

 

33,865

 

36,520

 

Goodwill

 

836,427

 

832,624

 

Definite-lived intangible assets, net

 

357,841

 

392,011

 

Other noncurrent assets

 

5,507

 

6,208

 

Total assets

 

$

1,817,870

 

$

1,940,423

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

383,969

 

$

384,719

 

Rebates payable

 

25,257

 

28,744

 

Borrowings on line of credit

 

135,100

 

188,250

 

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

 

11,500

 

11,500

 

Accrued expenses:

 

 

 

 

 

Compensation and benefits

 

13,641

 

9,584

 

Contingent consideration

 

5,300

 

8,100

 

Other

 

22,005

 

20,560

 

Total current liabilities

 

596,772

 

651,457

 

Long-term debt, less current portion

 

442,734

 

521,098

 

Deferred income taxes

 

13,515

 

14,367

 

Contingent consideration

 

5,870

 

4,000

 

Other

 

1,507

 

 

Total liabilities

 

1,060,398

 

1,190,922

 

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; 74,282,135 and 73,871,424

 

 

 

 

 

shares issued and outstanding at June 30, 2018 and December 31, 2017, respectively)

 

625,354

 

619,235

 

Additional paid-in capital

 

45,804

 

38,450

 

Retained earnings

 

87,276

 

91,816

 

Accumulated other comprehensive loss

 

(962

)

 

Total shareholders’ equity

 

757,472

 

749,501

 

Total liabilities and shareholders’ equity

 

$

1,817,870

 

$

1,940,423

 

 



 

DIPLOMAT PHARMACY, INC.

Condensed Consolidated Statements of Operations (Unaudited)

(dollars in thousands, except per share amounts)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2018

 

2017

 

2018

 

2017

 

Net sales

 

$

1,416,078

 

$

1,126,464

 

$

2,758,562

 

$

2,205,204

 

Cost of sales

 

(1,317,662

)

(1,059,750

)

(2,569,768

)

(2,068,728

)

Gross profit

 

98,416

 

66,714

 

188,794

 

136,476

 

Selling, general and administrative expenses

 

(90,642

)

(61,871

)

(172,329

)

(123,085

)

Income from operations

 

7,774

 

4,843

 

16,465

 

13,391

 

Other (expense) income:

 

 

 

 

 

 

 

 

 

Interest expense

 

(10,392

)

(1,931

)

(20,819

)

(3,980

)

Other

 

394

 

34

 

811

 

66

 

Total other expense

 

(9,998

)

(1,897

)

(20,008

)

(3,914

)

(Loss) income before income taxes

 

(2,224

)

2,946

 

(3,543

)

9,477

 

Income tax (expense) benefit

 

(1,740

)

544

 

(871

)

(1,763

)

Net (loss) income

 

(3,964

)

3,490

 

(4,414

)

7,714

 

Less: net loss attributable to noncontrolling interest

 

 

(101

)

 

(244

)

Net (loss) income attributable to Diplomat Pharmacy, Inc.

 

$

(3,964

)

$

3,591

 

$

(4,414

)

$

7,958

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per common share:

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.05

)

$

0.05

 

$

(0.06

)

$

0.12

 

Diluted

 

$

(0.05

)

$

0.05

 

$

(0.06

)

$

0.12

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

74,158,622

 

67,528,151

 

74,077,916

 

67,209,280

 

Diluted

 

74,158,622

 

68,211,882

 

74,077,916

 

67,997,929

 

 



 

DIPLOMAT PHARMACY, INC.

Condensed Consolidated Statements of Operations, Inclusive of Reportable Segment Breakout (Unaudited)

(dollars in thousands, except per share amounts)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2018

 

2017

 

2018

 

2017

 

Net sales - Specialty

 

$

1,233,746

 

$

1,126,464

 

$

2,386,725

 

$

2,205,204

 

Net sales - PBM

 

188,747

 

 

380,215

 

 

Inter-segment elimination

 

(6,415

)

 

(8,378

)

 

Net sales

 

1,416,078

 

1,126,464

 

2,758,562

 

2,205,204

 

 

 

 

 

 

 

 

 

 

 

Cost of sales - Specialty

 

(1,161,206

)

(1,059,750

)

(2,241,365

)

(2,068,728

)

Cost of sales - PBM

 

(162,871

)

 

(336,781

)

 

Inter-segment elimination

 

6,415

 

 

8,378

 

 

Cost of sales

 

(1,317,662

)

(1,059,750

)

(2,569,768

)

(2,068,728

)

 

 

 

 

 

 

 

 

 

 

Gross profit - Specialty

 

72,540

 

66,714

 

145,360

 

136,476

 

Gross profit - PBM

 

25,876

 

 

43,434

 

 

Gross profit

 

98,416

 

66,714

 

188,794

 

136,476

 

Selling, general and administrative expenses

 

(90,642

)

(61,871

)

(172,329

)

(123,085

)

Income from operations

 

7,774

 

4,843

 

16,465

 

13,391

 

Other (expense) income:

 

 

 

 

 

 

 

 

 

Interest expense

 

(10,392

)

(1,931

)

(20,819

)

(3,980

)

Other

 

394

 

34

 

811

 

66

 

Total other expense

 

(9,998

)

(1,897

)

(20,008

)

(3,914

)

(Loss) income before income taxes

 

(2,224

)

2,946

 

(3,543

)

9,477

 

Income tax (expense) benefit

 

(1,740

)

544

 

(871

)

(1,763

)

Net (loss) income

 

(3,964

)

3,490

 

(4,414

)

7,714

 

Less: net loss attributable to noncontrolling interest

 

 

(101

)

 

(244

)

Net (loss) income attributable to Diplomat Pharmacy, Inc.

 

$

(3,964

)

$

3,591

 

$

(4,414

)

$

7,958

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per common share:

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.05

)

$

0.05

 

$

(0.06

)

$

0.12

 

Diluted

 

$

(0.05

)

$

0.05

 

$

(0.06

)

$

0.12

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

74,158,622

 

67,528,151

 

74,077,916

 

67,209,280

 

Diluted

 

74,158,622

 

68,211,882

 

74,077,916

 

67,997,929

 

 



 

DIPLOMAT PHARMACY, INC.

Condensed Consolidated Statements of Cash Flows (Unaudited)

(dollars in thousands)

 

 

 

Six Months Ended June 30,

 

 

 

2018

 

2017

 

Cash flows from operating activities:

 

 

 

 

 

Net (loss) income

 

$

(4,414

)

$

7,714

 

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

48,170

 

31,935

 

Share-based compensation expense

 

10,122

 

3,798

 

Net provision for doubtful accounts

 

3,919

 

5,401

 

Amortization of debt issuance costs

 

2,742

 

595

 

Changes in fair values of contingent consideration

 

2,339

 

 

Contingent consideration payments

 

(2,704

)

 

Deferred income tax expense

 

(632

)

979

 

Other

 

 

6

 

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

 

 

 

 

 

Accounts receivable

 

(22,732

)

(3,024

)

Inventories

 

36,407

 

37,179

 

Accounts payable

 

(8,013

)

(14,353

)

Other assets and liabilities

 

1,448

 

(2,977

)

Net cash provided by operating activities

 

66,652

 

67,253

 

Cash flows from investing activities:

 

 

 

 

 

Expenditures for capitalized software for internal use

 

(5,878

)

(2,459

)

Expenditures for property and equipment

 

(5,487

)

(2,289

)

Payments to acquire businesses, net of cash acquired

 

(1,289

)

(53,571

)

Other

 

46

 

(43

)

Net cash used in investing activities

 

(12,608

)

(58,362

)

Cash flows from financing activities:

 

 

 

 

 

Net payments on line of credit

 

(53,150

)

(36,734

)

Payments on long-term debt

 

(79,750

)

(3,313

)

Proceeds from long-term debt

 

 

25,000

 

Proceeds from issuance of stock upon stock option exercises

 

3,351

 

6,007

 

Payments of debt issuance costs

 

(821

)

 

Contingent consideration payments

 

(565

)

 

Net cash used in financing activities

 

(130,935

)

(9,040

)

Net decrease in cash and equivalents

 

(76,891

)

(149

)

Cash and equivalents at beginning of period

 

84,251

 

7,953

 

Cash and equivalents at end of period

 

$

7,360

 

$

7,804

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

Cash paid for interest

 

$

18,589

 

$

3,386

 

Cash paid for income taxes

 

1,741

 

4,458

 

 



 

Adjusted EBITDA

 

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

 

 

 

For the three months ended June 30,

 

For the six months ended June 30,

 

 

 

2018

 

2017

 

2018

 

2017

 

 

 

(dollars in thousands) (unaudited)

 

Net (loss) income attributable to Diplomat Pharmacy, Inc.

 

$

(3,964

)

$

3,591

 

$

(4,414

)

$

7,958

 

Depreciation and amortization

 

24,219

 

16,538

 

48,170

 

31,935

 

Interest expense

 

10,392

 

1,931

 

20,819

 

3,980

 

Income tax expense (benefit)

 

1,740

 

(544

)

871

 

1,763

 

EBITDA

 

$

32,387

 

$

21,516

 

$

65,446

 

$

45,636

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration and other merger and acquisition expense

 

$

3,122

 

$

569

 

$

5,123

 

$

1,117

 

Share-based compensation expense

 

6,961

 

2,826

 

10,122

 

3,798

 

Employer payroll taxes - option repurchases and exercises

 

63

 

100

 

141

 

185

 

Severance and related fees

 

611

 

40

 

1,950

 

702

 

Other items

 

(440

)

116

 

(440

)

544

 

Adjusted EBITDA

 

$

42,704

 

$

25,167

 

$

82,342

 

$

51,982

 

 

Adjusted EPS (diluted)

 

Below is a reconciliation of net (loss) income attributable to Diplomat Pharmacy, Inc. per diluted share to Adjusted EPS for the periods indicated.  Please note that this will be the last time this table is provided, going forward Diplomat will no longer present, or provide guidance with respect to, Adjusted EPS.

 

 

 

For the three months ended June 30,

 

For the six months ended June 30,

 

 

 

2018

 

2017

 

2018

 

2017

 

 

 

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

 

Net (loss) income attributable to Diplomat Pharmacy, Inc.

 

$

(3,964

)

$

3,591

 

$

(4,414

)

$

7,958

 

Amortization of acquisition-related definite-lived intangible assets

 

17,072

 

10,927

 

34,082

 

20,612

 

Amortization of acquisition-related capitalized software for internal use

 

2,511

 

2,017

 

4,722

 

4,033

 

Contingent consideration and other merger and acquisition expense

 

3,122

 

569

 

5,123

 

1,117

 

Income tax impact of adjustments (1)

 

(6,130

)

(362

)

(11,860

)

(4,288

)

Adjusted non-GAAP net income

 

$

12,611

 

$

16,742

 

$

27,653

 

$

29,432

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to Diplomat Pharmacy, Inc.

 

$

(0.05

)

$

0.05

 

$

(0.06

)

$

0.12

 

Amortization of acquisition-related definite-lived intangible assets

 

0.23

 

0.16

 

0.46

 

0.30

 

Amortization of acquisition-related capitalized software for internal use

 

0.03

 

0.03

 

0.06

 

0.06

 

Contingent consideration and other merger and acquisition expense

 

0.04

 

0.01

 

0.07

 

0.02

 

Income tax impact of adjustments

 

(0.08

)

(0.01

)

(0.16

)

(0.06

)

Adjusted EPS

 

$

0.17

 

$

0.25

 

$

0.37

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

74,158,622

 

67,528,151

 

74,077,916

 

67,209,280

 

Diluted

 

74,532,702

 

68,211,882

 

74,475,967

 

67,997,929

 

 


(1) 27 percent tax rate used for the three months and six months ended June 30, 2018; 2.7 percent used in the three months ended June 30, 2017; 16.6 percent used in the six months ended June 30, 2017.

 



 

2018 Full Year Guidance: GAAP to Non-GAAP Reconciliation

 

The tables below present a reconciliation of net income attributable to Diplomat Pharmacy, Inc. to Adjusted EBITDA for the year ended December 31, 2018.

 

Reconciliation of GAAP to Adjusted EBITDA

(dollars in thousands) (unaudited)

 

 

 

Range

 

 

 

Low

 

High

 

Net (loss) income attributable to Diplomat Pharmacy, Inc.

 

$

(11,000

)

$

500

 

Depreciation and amortization

 

98,000

 

97,000

 

Interest expense

 

42,000

 

40,000

 

Income tax expense (1)

 

540

 

240

 

EBITDA

 

$

129,540

 

$

137,740

 

 

 

 

 

 

 

Contingent consideration and other merger and acquisition expense

 

$

7,000

 

$

6,000

 

Share-based compensation expense

 

24,500

 

24,000

 

Employer payroll taxes - option repurchases and exercises

 

500

 

300

 

Severance and related fees

 

2,900

 

2,400

 

Other items

 

(440

)

(440

)

Adjusted EBITDA

 

$

164,000

 

$

170,000

 

 


(1) Assumes a tax rate of (5) and 32 percent, for the low- and high-end, respectively.