Delaware
|
0-28740
|
05-0489664
|
(State
or Other Jurisdiction of Incorporation)
|
(Commission
File
Number)
|
(IRS
Employer
Identification
No.)
|
100
Clearbrook Road, Elmsford, New York
|
10523
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
Date: October
30, 2009
|
BIOSCRIP,
INC.
|
||
By:
|
|||
/s/
Barry A. Posner
|
|||
Executive
Vice President,
|
|||
Secretary
and General Counsel
|
|||
Schedule 1 | ||||||
BIOSCRIP, INC | ||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||
(in
thousands, except for share amounts)
|
||||||
September
30,
|
December
31,
|
|||||
2009
|
2008
|
|||||
ASSETS
|
(unaudited)
|
|||||
Current
assets
|
||||||
Cash
and cash equivalents
|
$ | - | $ | - | ||
Receivables,
less allowance for doubtful accounts of $9,828 and $11,629
|
||||||
at
September 30, 2009 and December 31, 2008, respectively
|
147,326 | 158,649 | ||||
Inventory
|
47,833 | 45,227 | ||||
Prepaid
expenses and other current assets
|
3,866 | 2,766 | ||||
Total
current assets
|
199,025 | 206,642 | ||||
Property
and equipment, net
|
15,674 | 14,748 | ||||
Other
assets
|
983 | 1,069 | ||||
Goodwill
|
24,498 | 24,498 | ||||
Total
assets
|
$ | 240,180 | $ | 246,957 | ||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||
Current
liabilities
|
||||||
Line
of credit
|
$ | 39,584 | $ | 50,411 | ||
Accounts
payable
|
62,909 | 76,936 | ||||
Claims
payable
|
4,228 | 5,230 | ||||
Amounts
due to plan sponsors
|
5,951 | 5,646 | ||||
Accrued
expenses and other current liabilities
|
10,200 | 9,575 | ||||
Total
current liabilities
|
122,872 | 147,798 | ||||
Deferred
taxes
|
1,095 | 533 | ||||
Income
taxes payable
|
3,512 | 3,089 | ||||
Total
liabilities
|
127,479 | 151,420 | ||||
Stockholders'
equity
|
||||||
Common
stock, $.0001 par value; 75,000,000 shares authorized; shares
issued:
|
||||||
42,349,728,
and 41,622,629, respectively; shares outstanding; 39,272,399
and
|
||||||
38,691,356,
respectively
|
4 | 4 | ||||
Treasury
stock, shares at cost: 2,653,007 and 2,624,186,
respectively
|
(10,366 | ) | (10,288 | ) | ||
Additional
paid-in capital
|
252,274 | 248,441 | ||||
Accumulated
deficit
|
(129,211 | ) | (142,620 | ) | ||
Total
stockholders' equity
|
112,701 | 95,537 | ||||
Total
liabilities and stockholders' equity
|
$ | 240,180 | $ | 246,957 |
Schedule
2
|
||||||||||||||
BIOSCRIP,
INC
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS (1)
|
||||||||||||||
(in
thousands, except per share amounts)
|
||||||||||||||
(unaudited)
|
||||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||
September
30,
|
September
30,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||
Revenue
|
$ | 333,476 | $ | 359,427 | $ | 987,974 | $ | 1,035,338 | ||||||
Cost
of revenue
|
291,980 | 323,346 | 872,100 | 931,159 | ||||||||||
Gross
profit
|
41,496 | 36,081 | 115,874 | 104,179 | ||||||||||
%
of Revenue
|
12.4 | % | 10.0 | % | 11.7 | % | 10.1 | % | ||||||
Operating
expenses
|
||||||||||||||
Selling,
general and administrative expenses
|
32,402 | 31,859 | 94,335 | 95,031 | ||||||||||
Bad
debt expense
|
2,433 | 1,413 | 5,410 | 2,786 | ||||||||||
Total
operating expense
|
34,835 | 33,272 | 99,745 | 97,817 | ||||||||||
%
of Revenue
|
10.4 | % | 9.3 | % | 10.1 | % | 9.4 | % | ||||||
Income
from operations
|
6,661 | 2,809 | 16,129 | 6,362 | ||||||||||
Interest
expense, net
|
447 | 669 | 1,471 | 1,931 | ||||||||||
Income
before income taxes
|
6,214 | 2,140 | 14,658 | 4,431 | ||||||||||
Tax
provision
|
467 | 730 | 1,249 | 1,879 | ||||||||||
Net
income
|
$ | 5,747 | $ | 1,410 | $ | 13,409 | $ | 2,552 | ||||||
Basic
weighted average shares
|
38,961 | 38,403 | 38,807 | 38,359 | ||||||||||
Diluted
weighted average shares
|
40,184 | 38,934 | 39,345 | 39,187 | ||||||||||
Basic
net income per share
|
$ | 0.15 | $ | 0.04 | $ | 0.35 | $ | 0.07 | ||||||
Diluted
net income per share
|
$ | 0.14 | $ | 0.04 | $ | 0.34 | $ | 0.07 | ||||||
(1) Certain
amounts have been relassified to conform to the current presentation. Such
classifications have had no impact on income from operations or net
income.
|
Schedule
3
|
|||||||||||||
BIOSCRIP,
INC
|
|||||||||||||
Reconciliation
between GAAP and Non-GAAP Measures
|
|||||||||||||
(in
thousands, except per share amounts)
|
|||||||||||||
(unaudited)
|
|||||||||||||
Three
Months
|
Nine
Months
|
||||||||||||
September
30,
|
September
30,
|
||||||||||||
2009
|
2008
|
2009
|
2008
|
||||||||||
Net
Income
|
$ | 5,747 | $ | 1,410 | $ | 13,409 | $ | 2,552 | |||||
Addback
items:
|
|||||||||||||
Depreciation
and Amortization
|
1,356 | 1,620 | 3,596 | 4,685 | |||||||||
Net
interest
|
447 | 669 | 1,471 | 1,931 | |||||||||
Taxes
|
467 | 730 | 1,249 | 1,879 | |||||||||
Stock-based
compensation expense
|
897 | 864 | 2,385 | 2,859 | |||||||||
Earnings
before interest, taxes, depreciation, amortization and share-based
compensation expense (EBITDAO)
|
$ | 8,914 | $ | 5,293 | $ | 22,110 | $ | 13,906 | |||||
Net
Income
|
$ | 5,747 | $ | 1,410 | $ | 13,409 | $ | 2,552 | |||||
Add
back items:
|
|||||||||||||
OIG
Settlement
|
- | 795 | - | 795 | |||||||||
Pro
forma Net Income
|
$ | 5,747 | $ | 2,205 | $ | 13,409 | $ | 3,347 | |||||
Basic
weighted average shares
|
38,961 | 38,403 | 38,807 | 38,359 | |||||||||
Diluted
weighted average shares
|
40,184 | 38,934 | 39,345 | 39,187 | |||||||||
Basic
pro forma net income per share
|
$ | 0.15 | $ | 0.06 | $ | 0.35 | $ | 0.09 | |||||
Diluted
pro forma net income per share
|
$ | 0.14 | $ | 0.06 | $ | 0.34 | $ | 0.09 |