Delaware |
0-28740 |
05-0489664 | ||
(State of Incorporation) |
(Commission File Number) |
(I.R.S. Employer
Identification No.) |
100 Clearbrook Road, Elmsford, New York |
10523 | |
(Address of principal executive offices) |
(Zip Code) |
¨ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 9.01 |
Financial Statements and Exhibits. |
(c) Exhibits |
|
Exhibit No. |
Description of Exhibit |
99.1 |
Unaudited Pro Forma Classification of Historical Segments |
BIOSCRIP, INC. | ||||
Date: August 2, 2010 |
/s/ Barry A. Posner | |||
By: |
Barry A. Posner | |||
Executive Vice President, Secretary and General Counsel |
BioScrip, Inc. |
||||||||||||||||||||
Proforma Classification of Historical Segments – Year Ended December 31, 2008 |
||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | 2008 | ||||||||||||||||
Results of Operations: |
||||||||||||||||||||
Revenue: |
||||||||||||||||||||
Infusion/Home Health Services |
$ | 30,539 | $ | 33,499 | $ | 33,299 | $ | 34,491 | $ | 131,828 | ||||||||||
Pharmacy Services |
296,932 | 314,941 | 326,128 | 332,082 | 1,270,083 | |||||||||||||||
Total |
$ | 327,471 | $ | 348,440 | $ | 359,427 | $ | 366,573 | $ | 1,401,911 | ||||||||||
Adjusted EBITDA by Segment before corporate overhead: |
||||||||||||||||||||
Infusion/Home Health Services |
$ | 1,432 | $ | 1,959 | $ | 2,227 | $ | 4,444 | $ | 10,062 | ||||||||||
Pharmacy Services |
7,766 | 11,018 | 9,826 | 8,667 | 37,277 | |||||||||||||||
Total Segment Adjusted EBITDA |
9,198 | 12,977 | 12,053 | 13,111 | 47,339 | |||||||||||||||
Corporate overhead |
(6,504 | ) | (7,057 | ) | (5,965 | ) | (6,470 | ) | (25,996 | ) | ||||||||||
$ | 2,694 | $ | 5,920 | $ | 6,088 | $ | 6,641 | $ | 21,343 | |||||||||||
Interest expense, net |
(585 | ) | (677 | ) | (669 | ) | (780 | ) | (2,711 | ) | ||||||||||
Income tax (expense) benefit |
(77 | ) | (1,072 | ) | (730 | ) | 14,075 | 12,196 | ||||||||||||
Depreciation |
(1,068 | ) | (1,030 | ) | (1,136 | ) | (1,223 | ) | (4,457 | ) | ||||||||||
Amortization |
(484 | ) | (484 | ) | (484 | ) | (484 | ) | (1,936 | ) | ||||||||||
Stock-based compensation expense |
(957 | ) | (1,038 | ) | (864 | ) | (931 | ) | (3,790 | ) | ||||||||||
Transaction related expenses |
- | - | - | - | - | |||||||||||||||
Goodwill and intangible impairment |
- | - | - | (93,882 | ) | (93,882 | ) | |||||||||||||
OIG settlement |
- | - | (795 | ) | - | (795 | ) | |||||||||||||
Net income (loss): |
$ | (477 | ) | $ | 1,619 | $ | 1,410 | $ | (76,584 | ) | $ | (74,032 | ) | |||||||
Depreciation Expense: |
||||||||||||||||||||
Infusion/Home Health Services |
217 | 223 | $ | 267 | 253 | $ | 960 | |||||||||||||
Pharmacy Services |
612 | 565 | 587 | 669 | 2,433 | |||||||||||||||
Corporate unallocated |
239 | 242 | 282 | 301 | 1,064 | |||||||||||||||
Total |
$ | 1,068 | $ | 1,030 | $ | 1,136 | $ | 1,223 | $ | 4,457 |
BioScrip, Inc. |
||||||||||||||||||||
Proforma Classification of Historical Segments – Year Ended December 31, 2009 |
||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | 2009 | ||||||||||||||||
Results of Operations: |
||||||||||||||||||||
Revenue: |
||||||||||||||||||||
Infusion/Home Health Services |
$ | 34,403 | $ | 36,401 | $ | 36,809 | $ | 40,607 | $ | 148,220 | ||||||||||
Pharmacy Services |
291,346 | 292,348 | 296,667 | 300,944 | 1,181,305 | |||||||||||||||
Total |
$ | 325,749 | $ | 328,749 | $ | 333,476 | $ | 341,551 | $ | 1,329,525 | ||||||||||
Adjusted EBITDA by Segment before corporate overhead: |
||||||||||||||||||||
Infusion/Home Health Services |
$ | 2,172 | $ | 2,662 | $ | 2,586 | $ | 3,222 | $ | 10,642 | ||||||||||
Pharmacy Services |
9,960 | 11,335 | 13,224 | 11,236 | 45,755 | |||||||||||||||
Total Segment Adjusted EBITDA |
12,132 | 13,997 | 15,810 | 14,458 | 56,397 | |||||||||||||||
Corporate overhead |
(5,962 | ) | (6,972 | ) | (7,793 | ) | (9,978 | ) | (30,705 | ) | ||||||||||
$ | 6,170 | $ | 7,025 | $ | 8,017 | $ | 4,480 | $ | 25,692 | |||||||||||
Interest expense, net |
(594 | ) | (430 | ) | (447 | ) | (449 | ) | (1,920 | ) | ||||||||||
Income tax (expense) benefit |
(404 | ) | (377 | ) | (467 | ) | 41,801 | 40,553 | ||||||||||||
Depreciation |
(1,111 | ) | (1,129 | ) | (1,356 | ) | (1,437 | ) | (5,033 | ) | ||||||||||
Amortization |
- | - | - | - | - | |||||||||||||||
Stock-based compensation expense |
(776 | ) | (712 | ) | (897 | ) | (1,034 | ) | (3,419 | ) | ||||||||||
Transaction related expenses |
- | - | - | (1,774 | ) | (1,774 | ) | |||||||||||||
Goodwill and intangible impairment |
- | - | - | - | - | |||||||||||||||
OIG settlement |
- | - | - | - | - | |||||||||||||||
Net income (loss): |
$ | 3,285 | $ | 4,377 | $ | 4,850 | $ | 41,587 | $ | 54,099 | ||||||||||
Depreciation Expense: |
||||||||||||||||||||
Infusion/Home Health Services |
325 | 302 | $ | 277 | 281 | $ | 1,185 | |||||||||||||
Pharmacy Services |
511 | 581 | 858 | 902 | 2,852 | |||||||||||||||
Corporate unallocated |
275 | 246 | 221 | 254 | 996 | |||||||||||||||
Total |
$ | 1,111 | $ | 1,129 | $ | 1,356 | $ | 1,437 | $ | 5,033 |