| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 22 | | | |
| | | | | 42 | | | |
| | | | | 47 | | | |
| | | | | 52 | | | |
| | | | | 96 | | | |
| | | | | 119 | | | |
| | | | | 128 | | | |
| | | | | 129 | | | |
| | | | | 146 | | | |
| | | | | 148 | | | |
| | | | | 151 | | | |
| | | | | 167 | | | |
| | | | | 174 | | | |
| | | | | 197 | | | |
| | | | | 211 | | | |
| | | | | 237 | | | |
| | | | | 238 | | | |
| | | | | 239 | | | |
| | | | | 240 | | | |
| | | | | 241 | | | |
| | | | | 242 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | | |
| | | | | F-1 | | | |
| | | | | G-1 | | | |
| | | | | H-1 | | | |
| | | | | I-1 | | | |
| | | | | J-1 | | | |
| FORM OF PROXY CARD | | | | | | | |
| | |
March 31,
|
| |
December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Consolidated Balance Sheets Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital(1)
|
| | | $ | 55,497 | | | | | $ | 67,389 | | | | | $ | 81,463 | | | | | $ | 43,180 | | | | | $ | 29,574 | | | | | $ | 25,347 | | |
Total assets(2)
|
| | | $ | 597,190 | | | | | $ | 583,938 | | | | | $ | 603,092 | | | | | $ | 604,985 | | | | | $ | 528,416 | | | | | $ | 801,204 | | |
Total debt
|
| | | $ | 511,255 | | | | | $ | 504,674 | | | | | $ | 480,588 | | | | | $ | 451,934 | | | | | $ | 418,121 | | | | | $ | 423,803 | | |
Stockholders’ equity (deficit)
|
| | | $ | (156,342) | | | | | $ | (144,004) | | | | | $ | (84,752) | | | | | $ | (33,621) | | | | | $ | (81,515) | | | | | $ | 216,589 | | |
Total assets of discontinued operations
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 22,294 | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| ||||||||||||||||||
| | |
(in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||||||||
Consolidated Statements of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 178,956 | | | | | $ | 708,903 | | | | | $ | 817,190 | | | | | $ | 935,589 | | | | | $ | 982,223 | | | | | $ | 922,654 | | |
Operating income (loss)(3)
|
| | | $ | (5,110) | | | | | $ | 10,903 | | | | | $ | 2,260 | | | | | $ | (10,989) | | | | | $ | (289,413) | | | | | $ | (98,025) | | |
Loss from continuing operations, before income taxes
|
| | | $ | (10,266) | | | | | $ | (51,024) | | | | | $ | (67,433) | | | | | $ | (34,157) | | | | | $ | (326,351) | | | | | $ | (138,943) | | |
Basic loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from continuing operations
|
| | | $ | (0.10) | | | | | $ | (0.49) | | | | | $ | (0.59) | | | | | $ | (0.48) | | | | | $ | (4.58) | | | | | $ | (2.19) | | |
Income (loss) from discontinued operations,
|
| | | | — | | | | | | — | | | | | $ | (0.01) | | | | | $ | (0.07) | | | | | $ | 0.07 | | | | | $ | 0.04 | | |
Net loss, (3)
|
| | | $ | (0.10) | | | | | $ | (0.49) | | | | | $ | (0.60) | | | | | $ | (0.55) | | | | | $ | (4.51) | | | | | $ | (2.15) | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| ||||||||||||||||||
| | |
(in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||||||||
Diluted loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from continuing operations
|
| | | $ | (0.18) | | | | | $ | (0.49) | | | | | $ | (0.59) | | | | | $ | (0.48) | | | | | $ | (4.58) | | | | | $ | (2.19) | | |
Income (loss) from discontinued operations
|
| | | | — | | | | | | — | | | | | $ | (0.01) | | | | | $ | (0.07) | | | | | $ | 0.07 | | | | | $ | 0.04 | | |
Net loss(3)
|
| | | $ | (0.18) | | | | | $ | (0.49) | | | | | $ | (0.60) | | | | | $ | (0.55) | | | | | $ | (4.51) | | | | | $ | (2.15) | | |
Weighted average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 128,108 | | | | | | 127,942 | | | | | | 123,791 | | | | | | 93,740 | | | | | | 68,710 | | | | | | 68,476 | | |
Diluted
|
| | | | 131,358 | | | | | | 127,942 | | | | | | 123,791 | | | | | | 93,740 | | | | | | 68,710 | | | | | | 68,476 | | |
| | |
December 31,
|
| |
March 31,
|
| ||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2019
|
| |||||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||||||||
Consolidated Balance Sheets Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Working capital
|
| | | $ | 227,428 | | | | | $ | 226,535 | | | | | $ | 227,763 | | | | | $ | 229,243 | | | | | $ | 225,627 | | |
Total assets
|
| | | | 1,434,753 | | | | | | 1,436,084 | | | | | | 1,411,827 | | | | | | 1,383,817 | | | | | | 1,427,296 | | |
Total debt
|
| | | | 539,375 | | | | | | 540,346 | | | | | | 541,500 | | | | | | 542,888 | | | | | | 539,136 | | |
Shareholder’s equity
|
| | | | 602,825 | | | | | | 606,105 | | | | | | 600,770 | | | | | | 596,121 | | | | | | 597,171 | | |
| | |
Year Ended December 31,
|
| |
Successor
|
| | |
Predecessor
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2016
|
| |
April 7, 2015 –
December 31, 2015 |
| | |
January 1, 2015 –
April 6, 2015 |
| |
2019
|
| |
2018
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| | |||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Comprehensive Income (Loss):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Net Revenue
|
| | | $ | 2,001,132 | | | | | $ | 1,828,046 | | | | | $ | 1,711,438 | | | | | $ | 1,163,009 | | | | | | $ | 379,672 | | | | | $ | 493,010 | | | | | $ | 474,928 | | |
Gross Profit
|
| | | | 483,556 | | | | | | 445,999 | | | | | | 449,307 | | | | | | 312,597 | | | | | | | 96,518 | | | | | | 378,298 | | | | | | 358,947 | | |
Operating Income
|
| | | | 38,269 | | | | | | 27,279 | | | | | | 52,448 | | | | | | 6,129 | | | | | | | (1,721) | | | | | | 5,438 | | | | | | 3,065 | | |
Net Income (Loss)
|
| | | | (6,115) | | | | | | 3,878 | | | | | | 3,910 | | | | | | (17,696) | | | | | | | (5,761) | | | | | | (3,712) | | | | | | (6,851) | | |
Net Comprehensive Income (Loss)
|
| | | | (5,341) | | | | | | 3,936 | | | | | | 3,910 | | | | | | (17,696) | | | | | | | (5,761) | | | | | | (4,217) | | | | | | (5,821) | | |
|
Multi-Site Based Services
|
| |
Home Health/Hospice Providers
|
|
| Fresenius Medical Care AG & Co. KGaA | | | Encompass Health Corporation | |
| DaVita Inc. | | | Chemed Corporation | |
| Surgery Partners, Inc. | | | Amedisys, Inc. | |
| Diplomat Pharmacy, Inc. | | | LHC Group, Inc. | |
| American Renal Associates Holdings, Inc. | | | Addus HomeCare Corporation | |
Multi-Site Based Services
|
| |
TEV
($ in million) |
| |
TEV/
2018 EBITDA |
| |
TEV/
2019E EBITDA |
| |
TEV/
2020E EBITDA |
| |
Net
Leverage |
| |||||||||||||||
Fresenius Medical Care AG & Co. KGaA
|
| | | $ | 31,712 | | | | | | 8.8x | | | | | | 8.6x | | | | | | 8.0x | | | | | | 1.7x | | |
DaVita Inc.
|
| | | $ | 14,650 | | | | | | 6.8x | | | | | | 6.7x | | | | | | 6.5x | | | | | | 2.5x | | |
Surgery Partners, Inc.
|
| | | $ | 3,264 | | | | | | 13.9x | | | | | | 12.0x | | | | | | 10.5x | | | | | | 7.6x | | |
Diplomat Pharmacy, Inc.
|
| | | $ | 1,108 | | | | | | 6.6x | | | | | | 7.6x | | | | | | 7.0x | | | | | | 3.9x | | |
American Renal Associates Holdings, Inc.
|
| | | $ | 828 | | | | | | 7.8x | | | | | | 7.6x | | | | | | 7.0x | | | | | | 2.8x | | |
Mean:
|
| | | | | | | | | | 8.8x | | | | | | 8.5x | | | | | | 7.8x | | | | | | 3.7x | | |
Median:
|
| | | | | | | | | | 7.8x | | | | | | 7.6x | | | | | | 7.0x | | | | | | 2.8x | | |
BioScrip – Consensus Estimates
|
| | | $ | 1,087 | | | | | | 19.4x | | | | | | 14.2x | | | | | | 12.1x | | | | | | 13.3x | | |
BioScrip – BioScrip Management Estimates
|
| | | $ | 1,087 | | | | | | 24.1x | | | | | | 16.4x | | | | | | 14.2x | | | | | | 13.3x | | |
Home Health/Hospice Providers
|
| |
TEV
($ in million) |
| |
TEV/
2018 EBITDA |
| |
TEV/
2019E EBITDA |
| |
TEV/
2020E EBITDA |
| |
Net
Leverage |
| |||||||||||||||
Encompass Health Corporation
|
| | | $ | 8,700 | | | | | | 9.5x | | | | | | 9.3x | | | | | | 9.0x | | | | | | 2.7x | | |
Chemed Corporation
|
| | | $ | 5,510 | | | | | | 18.2x | | | | | | 16.9x | | | | | | 16.1x | | | | | | 0.3x | | |
Amedisys, Inc.
|
| | | $ | 4,064 | | | | | | 20.9x | | | | | | 19.6x | | | | | | 17.7x | | | | | | NM | | |
LHC Group, Inc.
|
| | | $ | 3,782 | | | | | | 23.2x | | | | | | 17.2x | | | | | | 16.1x | | | | | | 1.2x | | |
Addus HomeCare Corporation
|
| | | $ | 794 | | | | | | 17.7x | | | | | | 15.7x | | | | | | 13.6x | | | | | | NM | | |
Mean:
|
| | | | | | | | | | 17.9x | | | | | | 15.7x | | | | | | 14.5x | | | | | | 1.4x | | |
Median:
|
| | | | | | | | | | 18.2x | | | | | | 16.9x | | | | | | 16.1x | | | | | | 1.2x | | |
BioScrip – Consensus Estimates
|
| | | $ | 1,087 | | | | | | 19.4x | | | | | | 14.2x | | | | | | 12.1x | | | | | | 13.3x | | |
BioScrip – BioScrip Management Estimates
|
| | | $ | 1,087 | | | | | | 24.1x | | | | | | 16.4x | | | | | | 14.2x | | | | | | 13.3x | | |
($ in million)
|
| |
Implied TEV Range of
BioScrip |
| |
Implied TEV Range of
Option Care |
| ||||||
TEV/2018 Adj. EBITDA (12.0x – 18.0x)
|
| | | $ | 542 – $812 | | | | | $ | 1,141 – $1,711 | | |
TEV/2018 Pro Forma Adjusted EBITDA (12.0x – 18.0x)
|
| | | $ | 715 – $1,072 | | | | | $ | 1,292 – $1,938 | | |
TEV/2019E Adj. EBITDA (11.0x – 16.0x)
|
| | | $ | 731 – $1,063 | | | | | $ | 1,318 – $1,916 | | |
TEV/2020E Adj. EBITDA (9.5x – 14.5x)
|
| | | $ | 727 – $1,109 | | | | | $ | 1,322 – $2,018 | | |
($ in million)
|
| |
Implied Equity Value
Range of BioScrip |
| |
Implied Equity Value
Range of Option Care |
| ||||||
TEV/2018 Adj. EBITDA (12.0x – 18.0x)
|
| | | $ | 0 – $210 | | | | | $ | 627 – $1,197 | | |
TEV/2018 Pro Forma Adjusted EBITDA (12.0x – 18.0x)
|
| | | $ | 112 – $470 | | | | | $ | 778 – $1,424 | | |
TEV/2019E Adj. EBITDA (11.0x – 16.0x)
|
| | | $ | 129 – $461 | | | | | $ | 804 – $1,402 | | |
TEV/2020E Adj. EBITDA (9.5x – 14.5x)
|
| | | $ | 124 – $507 | | | | | $ | 808 – $1,504 | | |
| | |
Implied Pro Forma
BioScrip Equity Ownership Excluding Synergies(1) |
| |
Implied Pro Forma Option
Care Equity Ownership Excluding Synergies |
|
TEV/2018 Adj. EBITDA (12.0x – 18.0x)
|
| |
0.0% – 25.1%
|
| |
74.9% – 100.0%
|
|
TEV/2018 Pro Forma Adjusted EBITDA (12.0x – 18.0x)
|
| |
7.3% – 37.6%
|
| |
62.4% – 92.7%
|
|
TEV/2019E Adj. EBITDA (11.0x – 16.0x)
|
| |
8.4% – 36.5%
|
| |
63.5% – 91.6%
|
|
TEV/2020E Adj. EBITDA (9.5x – 14.5x)
|
| |
7.6% – 38.5%
|
| |
61.5% – 92.4%
|
|
($ in million)
|
| |
Implied TEV Range
|
| |
Implied Equity
Value Range |
| ||||||
BioScrip
|
| | | $ | 808 – $1,141 | | | | | $ | 205 – $539 | | |
($ in million)
|
| |
Implied TEV Range
|
| |
Implied Equity
Value Range |
| ||||||
Option Care
|
| | | $ | 1,567 – $2,189 | | | | | $ | 1,053 – $1,675 | | |
| | |
Implied Pro Forma
BioScrip Equity Ownership Excluding Synergies(1) |
| |
Implied Pro Forma Option
Care Equity Ownership Excluding Synergies |
|
DCF-Based Ownership Percentages
|
| |
10.9% – 33.8%
|
| |
66.2% – 89.1%
|
|
($ in million)
|
| |
Low
|
| |
High
|
| ||||||
Standalone BioScrip Equity Value
|
| | | $ | 205 | | | | | $ | 539 | | |
Pro Forma BioScrip Equity Value
|
| | | $ | 395 | | | | | $ | 648 | | |
Increase (%)
|
| | | | 92.6% | | | | | | 20.2% | | |
($ in million)
|
| |
Low
|
| |
High
|
| ||||||
Standalone BioScrip Equity Value
|
| | | $ | 205 | | | | | $ | 539 | | |
Pro Forma BioScrip Equity Value
|
| | | $ | 347 | | | | | $ | 583 | | |
Increase (%)
|
| | | | 69.1% | | | | | | 8.2% | | |
| | |
TEV/2019E Adj. EBITDA
|
| |||||||||||||||
Illustrative Multiple
|
| | | | 11.0x | | | | | | 14.2x | | | | | | 16.0x | | |
Illustrative BioScrip Standalone Share Price
|
| | | $ | 0.99 | | | | | $ | 2.57 | | | | | $ | 3.41 | | |
Illustrative Pro Forma Combined Company Share Price
|
| | | | 2.60 | | | | | | 3.87 | | | | | | 4.59 | | |
Premium (%)
|
| | | | 163.3% | | | | | | 50.6% | | | | | | 34.3% | | |
| | |
TEV/2020E Adj. EBITDA
|
| |||||||||||||||
Illustrative Multiple
|
| | | | 9.5x | | | | | | 12.1x | | | | | | 14.5x | | |
Illustrative BioScrip Standalone Share Price
|
| | | $ | 0.95 | | | | | $ | 2.42 | | | | | $ | 3.74 | | |
Illustrative Pro Forma Combined Company Share Price
|
| | | | 2.44 | | | | | | 3.59 | | | | | | 4.67 | | |
Premium (%)
|
| | | | 156.5% | | | | | | 48.1% | | | | | | 24.9% | | |
| | |
2018A
|
| |
2019E
|
| |
2020E
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| ||||||||||||||||||
Net Revenue
|
| | | $ | 709 | | | | | $ | 756 | | | | | $ | 794 | | | | | $ | 836 | | | | | $ | 877 | | | | | $ | 921 | | |
Gross Profit
|
| | | $ | 243 | | | | | $ | 268 | | | | | $ | 288 | | | | | $ | 305 | | | | | $ | 321 | | | | | $ | 337 | | |
Total Operating Expenses
|
| | | $ | 198 | | | | | $ | 201 | | | | | $ | 212 | | | | | $ | 218 | | | | | $ | 224 | | | | | $ | 230 | | |
Adjusted EBITDA(1)
|
| | | $ | 45 | | | | | $ | 66 | | | | | $ | 77 | | | | | $ | 87 | | | | | $ | 97 | | | | | $ | 107 | | |
Pro Forma Adjusted EBITDA(2)
|
| | | $ | 60 | | | | | $ | 66 | | | | | $ | 77 | | | | | $ | 87 | | | | | $ | 97 | | | | | $ | 107 | | |
Capital Expenditures
|
| | | $ | (14) | | | | | $ | (11) | | | | | $ | (12) | | | | | $ | (13) | | | | | $ | (13) | | | | | $ | (14) | | |
Increase/Decrease in Net Working Capital
|
| | | $ | (15) | | | | | $ | 2 | | | | | $ | 1 | | | | | $ | (6) | | | | | $ | (9) | | | | | $ | (7) | | |
Unlevered Free Cash Flow(3)
|
| | | | N/A(4) | | | | | $ | 43 | | | | | $ | 49 | | | | | $ | 50 | | | | | $ | 54 | | | | | $ | 64 | | |
| | |
2018A
|
| |
2019E
|
| |
2020E
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| ||||||||||||||||||
Net Revenue(1)
|
| | | $ | 1,942 | | | | | $ | 2,110 | | | | | $ | 2,265 | | | | | $ | 2,423 | | | | | $ | 2,576 | | | | | $ | 2,741 | | |
Adjusted EBITDA
|
| | | $ | 95 | | | | | $ | 120 | | | | | $ | 141 | | | | | $ | 163 | | | | | $ | 180 | | | | | $ | 201 | | |
Pro Forma Adjusted EBITDA(2)
|
| | | $ | 108 | | | | | $ | 120 | | | | | $ | 141 | | | | | $ | 163 | | | | | $ | 180 | | | | | $ | 201 | | |
Capital Expenditures
|
| | | $ | (26) | | | | | $ | (21) | | | | | $ | (20) | | | | | $ | (18) | | | | | $ | (15) | | | | | $ | (15) | | |
Increase/Decrease in Net Working Capital
|
| | | | N/A | | | | | $ | (6) | | | | | $ | (8) | | | | | $ | (13) | | | | | $ | (13) | | | | | $ | (13) | | |
| | |
2018A
|
| |
2019E
|
| |
2020E
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| ||||||||||||||||||
Net Revenue(1)
|
| | | $ | 1,942 | | | | | $ | 2,104 | | | | | $ | 2,255 | | | | | $ | 2,408 | | | | | $ | 2,564 | | | | | $ | 2,730 | | |
Adjusted EBITDA
|
| | | $ | 95 | | | | | $ | 120 | | | | | $ | 139 | | | | | $ | 157 | | | | | $ | 175 | | | | | $ | 195 | | |
Pro Forma Adjusted EBITDA(2)
|
| | | $ | 108 | | | | | $ | 120 | | | | | $ | 139 | | | | | $ | 157 | | | | | $ | 175 | | | | | $ | 195 | | |
Capital Expenditures
|
| | | $ | (26) | | | | | $ | (21) | | | | | $ | (20) | | | | | $ | (21) | | | | | $ | (23) | | | | | $ | (24) | | |
Increase/Decrease in Net Working Capital
|
| | | $ | (11) | | | | | $ | (6) | | | | | $ | (8) | | | | | $ | (13) | | | | | $ | (13) | | | | | $ | (13) | | |
Unlevered Free Cash Flow(3)
|
| | | | N/A(4) | | | | | $ | 70 | | | | | $ | 83 | | | | | $ | 87 | | | | | $ | 99 | | | | | $ | 112 | | |
| | |
Six Months Ended
2019E |
| |
2020E
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| |||||||||||||||
Gross Synergies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Procurement
|
| | | $ | 21.0 | | | | | $ | 30.0 | | | | | $ | 30.5 | | | | | $ | 31.4 | | | | | $ | 32.3 | | |
Network
|
| | | $ | 4.9 | | | | | $ | 14.6 | | | | | $ | 19.8 | | | | | $ | 20.4 | | | | | $ | 21.0 | | |
SG&A
|
| | | $ | 14.0 | | | | | $ | 35.0 | | | | | $ | 36.5 | | | | | $ | 37.6 | | | | | $ | 38.8 | | |
Total Gross Synergies
|
| | | $ | 39.9 | | | | | $ | 79.6 | | | | | $ | 86.8 | | | | | $ | 89.4 | | | | | $ | 92.1 | | |
Name
|
| |
Cash(1)
|
| |
Equity(2)
|
| |
Pension/
NQDC(3) |
| |
Perquisites/
benefits(4) |
| |
Tax
Reimbursement(5) |
| |
Other (e.g.
Retention Bonuses, etc.)(6) |
| |
Total
|
| |||||||||||||||||||||
Dan Greenleaf
|
| | | | 3,310,275 | | | | | | 4,294,513 | | | | | | 0 | | | | | | 19,400 | | | | | | 0 | | | | | | 0 | | | | | | 7,624,188 | | |
Harriet Booker(7)
|
| | | | 884,348 | | | | | | 605,069 | | | | | | 0 | | | | | | 30,000 | | | | | | 0 | | | | | | 0 | | | | | | 1,519,417 | | |
Steve Deitsch
|
| | | | 799,110 | | | | | | 813,791 | | | | | | 0 | | | | | | 30,000 | | | | | | 0 | | | | | | 0 | | | | | | 1,642,901 | | |
Kathryn Stalmack
|
| | | | 720,264 | | | | | | 343,127 | | | | | | 0 | | | | | | 30,000 | | | | | | 0 | | | | | | 0 | | | | | | 1,093,391 | | |
| | |
Historical as of
March 31, 2019 |
| |
Pro Forma
Merger Adjustments |
| | | | | | | |
Effects
of Debt Financing |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||||||||
| | |
HC II
|
| |
BioScrip
|
| ||||||||||||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 37,702 | | | | | $ | 5,703 | | | | | $ | (123,938) | | | |
5A
|
| | | $ | 165,080 | | | | |
|
5A
|
| | | |
$
|
85,547
|
| | |||
Restricted cash
|
| | | | — | | | | | | 4,322 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | |
|
4,322
|
| |
Accounts receivable, net
|
| | | | 309,903 | | | | | | 120,824 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | |
|
430,727
|
| |
Inventories
|
| | | | 90,030 | | | | | | 27,470 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | |
|
117,500
|
| |
Prepaid expenses and other current
assets |
| | | | 29,025 | | | | | | 12,766 | | | | | | — | | | | | | | | | | | | (1,695) | | | | |
|
5A
|
| | | |
|
40,096
|
| |
Total current assets
|
| | | | 466,660 | | | | | | 171,085 | | | | | | (123,938) | | | | | | | | | | | | 163,385 | | | | | | | | | | | | 677,192 | | |
Non-current assets: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Property and equipment, net
|
| | | | 90,887 | | | | | | 27,798 | | | | | | 19,674 | | | |
5B
|
| | | | — | | | | | | | | | | |
|
138,359
|
| | |||
Deferred income taxes
|
| | | | — | | | | | | 1,026 | | | | | | (1,026) | | | |
5H
|
| | | | — | | | | | | | | | | |
|
—
|
| | |||
Intangible assets, net
|
| | | | 214,817 | | | | | | 8,910 | | | | | | 228,724 | | | |
5C
|
| | | | — | | | | | | | | | | |
|
452,451
|
| | |||
Goodwill
|
| | | | 639,011 | | | | | | 367,198 | | | | | | 243,169 | | | |
5
|
| | | | — | | | | | | | | | | |
|
1,249,378
|
| | |||
Operating lease right-of-use assets
|
| | | | — | | | | | | 19,454 | | | | | | (19,454) | | | |
5K
|
| | | | — | | | | | | | | | | |
|
—
|
| | |||
Other non-current assets
|
| | | | 15,921 | | | | | | 1,719 | | | | | | — | | | | | | | | | | | | 1,875 | | | |
5D
|
| | |
|
19,515
|
| | |||
Total non-current assets
|
| | | | 960,636 | | | | | | 426,105 | | | | | | 471,087 | | | | | | | | | | | | 1,875 | | | | | | | | | | | | 1,859,703 | | |
Total assets
|
| | | $ | 1,427,296 | | | | | $ | 597,190 | | | | | $ | 347,149 | | | | | | | | | | | $ | 165,260 | | | | | | | | | | | $ | 2,536,895 | | |
Liabilities and stockholders’ equity | | | | | | | | | |||||||||||||||||||||||||||||||||||
Current liabilities: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Current portion of long- term debt
|
| | | $ | 4,150 | | | | | $ | 4,536 | | | | | $ | — | | | | | | | | | | | $ | (955) | | | | |
|
5G
|
| | | |
$
|
7,731
|
| |
Current portion of operating lease
liabilities |
| | | | — | | | | | | 5,312 | | | | | | (5,312) | | | | |
|
5K
|
| | | | | — | | | | | | | | | | |
|
—
|
| |
Accounts payable
|
| | | | 184,491 | | | | | | 77,458 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | |
|
261,949
|
| |
Amounts due to plan sponsors
|
| | | | 12,774 | | | | | | 848 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | |
|
13,622
|
| |
Accrued interest
|
| | | | — | | | | | | 2,219 | | | | | | — | | | | | | | | | | | | (2,219) | | | | |
|
5E
|
| | | |
|
—
|
| |
Accrued compensation and employee benefits
|
| | | | 23,756 | | | | | | — | | | | | | 13,290 | | | | |
|
4A
|
| | | | | — | | | | | | | | | | |
|
37,046
|
| |
Accrued expenses and other current liabilities
|
| | | | 15,862 | | | | | | 25,215 | | | | | | 40,689 | | | |
5F
|
| | | | (4,400) | | | | |
|
5F
|
| | | |
|
77,366
|
| | |||
Total current liabilities
|
| | | | 241,033 | | | | | | 115,588 | | | | | | 48,667 | | | | | | | | | | | | (7,574) | | | | | | | | | | | | 397,714 | | |
Non-current liabilities: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Long-term debt, net of discount and deferred financing costs
|
| | | | 534,986 | | | | | | 506,719 | | | | | | 49,249 | | | |
5
|
| | | | 184,173 | | | | |
|
5G
|
| | | |
|
1,275,127
|
| | |||
Operating lease liabilities, net of current portion
|
| | | | — | | | | | | 19,234 | | | | | | (19,234) | | | | |
|
5K
|
| | | | | — | | | | | | | | | | |
|
—
|
| |
Deferred income taxes
|
| | | | 31,399 | | | | | | — | | | | | | (21,189) | | | |
5H
|
| | | | — | | | | | | | | | | |
|
10,210
|
| | |||
Other non-current liabilities
|
| | | | 22,707 | | | | | | 15,745 | | | | | | (15,332) | | | |
5J
|
| | | | — | | | | | | | | | | |
|
23,120
|
| | |||
Total non-current liabilities
|
| | | | 589,092 | | | | | | 541,698 | | | | | | (6,506) | | | | | | | | | | | | 184,173 | | | | | | | | | | | | 1,308,457 | | |
Total liabilities
|
| | | | 830,125 | | | | | | 657,286 | | | | | | 42,161 | | | | | | | | | | | | 176,599 | | | | | | | | | | | | 1,706,171 | | |
Commitments and contingencies
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Series A convertible preferred stock
|
| | | | — | | | | | | 3,337 | | | | | | (3,337) | | | |
5I(a)
|
| | | | — | | | | | | | | | | |
|
—
|
| | |||
Series C convertible preferred stock
|
| | | | — | | | | | | 92,909 | | | | | | (92,909) | | | |
5I(a)
|
| | | | — | | | | | | | | | | |
|
—
|
| | |||
Stockholders’ equity (deficit): | | | | | | | | | |||||||||||||||||||||||||||||||||||
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | |
|
—
|
| |
Common stock
|
| | | | — | | | | | | 13 | | | | | | 57 | | | |
5I(b)
|
| | | | — | | | | | | | | | | |
|
70
|
| | |||
Treasury stock
|
| | | | — | | | | | | (1,336) | | | | | | 1,336 | | | |
5I(a)
|
| | | | — | | | | | | | | | | |
|
—
|
| | |||
Management notes receivable
|
| | | | (1,640) | | | | | | — | | | | | | 1,640 | | | |
5I(e)
|
| | | | — | | | | | | | | | | |
|
—
|
| | |||
Paid-in capital
|
| | | | 618,219 | | | | | | 616,467 | | | | | | (324,398) | | | |
5I(c)
|
| | | | — | | | | | | | | | | |
|
910,288
|
| | |||
Accumulated deficit
|
| | | | (19,747) | | | | | | (771,486) | | | | | | 722,599 | | | |
5I(d)
|
| | | | (11,000) | | | | |
|
5I(d)
|
| | | |
|
(79,634)
|
| | |||
Accumulated other comprehensive
income |
| | | | 339 | | | | | | — | | | | | | — | | | | | | | | | | | | (339) | | | | |
|
5L
|
| | | |
|
—
|
| |
Total stockholders’ equity (deficit)
|
| | | | 597,171 | | | | | | (156,342) | | | | | | 401,234 | | | | | | | | | | | | (11,339) | | | | | | | | | | | | 830,724 | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 1,427,296 | | | | | $ | 597,190 | | | | | $ | 347,149 | | | | | | | | | | | $ | 165,260 | | | | | | | | | | | $ | 2,536,895 | | |
|
| | |
Historical for
the twelve months ended December 31, 2018 |
| |
Pro Forma
Merger Adjustments |
| | | | |
Effects
of Debt Financing |
| | | | | | | |
Pro Forma
Combined |
| | | | | | | ||||||||||||||||||
| | |
HC II
|
| |
BioScrip
|
| |||||||||||||||||||||||||||||||||||||||
Net revenue
|
| | | $ | 2,001,132 | | | | | $ | 708,903 | | | | | $ | 29,865 | | | |
6A
|
| | | $ | — | | | | | | | | | | |
$
|
2,739,900
|
| | | |||||
Cost of revenue
|
| | | | 1,517,576 | | | | | | 465,865 | | | | | | 44,372 | | | |
4B & 5B
|
| | | | — | | | | | | | | | | |
|
2,027,813
|
| | | |||||
Gross profit
|
| | | | 483,556 | | | | | | 243,038 | | | | | | (14,507) | | | | | | | | | — | | | | | | | | | | | | 712,087 | | | | |||||
Operating costs and expenses: | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Service location operating expenses
|
| | | | — | | | | | | 154,813 | | | | | | (154,813) | | | |
4C
|
| | | | — | | | | | | | | | | |
|
—
|
| | | |||||
Selling, general and administrative expenses
|
| | | | 345,884 | | | | | | 47,264 | | | | | | 119,434 | | | |
4B, 4C & 6D
|
| | | | — | | | | | | | | | | |
|
512,582
|
| | | |||||
Provision for doubtful accounts
|
| | | | 61,341 | | | | | | — | | | | | | 29,865 | | | |
6A
|
| | | | — | | | | | | | | | | |
|
91,206
|
| | | |||||
Depreciation and amortization expense
|
| | | | 38,062 | | | | | | 23,601 | | | | | | 11,016 | | | |
4B & 6B
|
| | | | — | | | | | | | | | | |
|
72,679
|
| | | |||||
Restructuring, acquisition, integration, and other expenses
|
| | | | — | | | | | | 6,457 | | | | | | (6,457) | | | |
4C
|
| | | | — | | | | | | | | | | |
|
—
|
| | | |||||
Total operating expenses
|
| | | | 445,287 | | | | | | 232,135 | | | | | | (955) | | | | | | | | | | | | | | | | | | | | | 676,467 | | | | |||||
Operating income
|
| | | | 38,269 | | | | | | 10,903 | | | | | | (13,552) | | | | | | | | | — | | | | | | | | | | | | 35,620 | | | | |||||
Other expense (income): | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Interest expense, net
|
| | | | 45,824 | | | | | | 57,433 | | | | | | — | | | | | | | | | 10,486 | | | |
6C
|
| | |
|
113,743
|
| | | ||||||||
Equity in earnings of joint ventures
|
| | | | (1,020) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | |
|
(1,020)
|
| | | |||||
Change in fair value of equity
linked liabilities |
| | | | — | | | | | | 4,836 | | | | | | (4,836) | | | |
6E
|
| | | | — | | | | | | | | | | |
|
—
|
| | | |||||
Loss (gain) on dispositions
|
| | | | — | | | | | | (342) | | | | | | 342 | | | |
4C
|
| | | | — | | | | | | — | | | | | ||||||||||
Other, net
|
| | | | 2,233 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | |
|
2,233
|
| | | |||||
Total other expenses
|
| | | | 47,037 | | | | | | 61,927 | | | | | | (4,494) | | | | | | | | | 10,486 | | | | | | | | | | | | 114,956 | | | | |||||
Loss from continuing operations before income taxes
|
| | | | (8,768) | | | | | | (51,024) | | | | | | (9,058) | | | | | | | | | (10,486) | | | | | | | | | | | | (79,336) | | | | |||||
Income tax (expense) benefit
|
| | | | 2,653 | | | | | | (568) | | | | | | 2,355 | | | |
6F
|
| | | | 2,726 | | | |
6F
|
| | |
|
7,166
|
| | | ||||||||
Loss from continuing operations
|
| | | | (6,115) | | | | | | (51,592) | | | | | | (6,703) | | | | | | | | | (7,760) | | | | | | | | | | | | (72,170) | | | | |||||
Loss from discontinued operation, net of income taxes
|
| | | | — | | | | | | (101) | | | | | | — | | | | | | | | | — | | | | | | | | | | |
|
(101)
|
| | | |||||
Net loss
|
| | | | (6,115) | | | | | | (51,693) | | | | | | (6,703) | | | | | | | | | (7,760) | | | | | | | | | | | | (72,271) | | | | |||||
Accrued dividends on preferred stock
|
| | | | — | | | | | | (11,210) | | | | | | 11,210 | | | |
6G
|
| | | | — | | | | | | | | | | |
|
—
|
| | | |||||
Net loss attributable to common
Shareholders |
| | | $ | (6,115) | | | | | $ | (62,903) | | | | | $ | 4,507 | | | | | | | | $ | (7,760) | | | | | | | | | | | $ | (72,271) | | | | |||||
Net loss per common share: | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Basic
|
| | | | | | | | | $ | (0.49) | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.10) | | | | |
|
7
|
| |
Diluted
|
| | | | | | | | | $ | (0.49) | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.10) | | | | |
|
7
|
| |
Weighted average common shares outstanding:
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||
Basic
|
| | | | | | | | | | 127,942 | | | | | | 575,546 | | | |
7
|
| | | | | | | | |
|
7
|
| | | | | 703,488 | | | | |
|
7
|
| |
Diluted
|
| | | | | | | | | | 127,942 | | | | | | 575,546 | | | |
7
|
| | | | | | | |
7
|
| | | | 703,488 | | | | |
|
7
|
| |
| | |
Historical for
the three months ended March 31, 2019 |
| |
Pro Forma
Merger Adjustments |
| | | | | | | |
Effects
of Debt Financing |
| | | | | | | |
Pro Forma
Combined |
| | | | ||||||||||||||||||
| | |
HC II
|
| |
BioScrip
|
| |||||||||||||||||||||||||||||||||||||||
Net revenue
|
| | | $ | 493,010 | | | | | $ | 178,956 | | | | | $ | 9,922 | | | |
6A
|
| | | $ | — | | | | | | | | | | |
$
|
681,888
|
| | | |||||
Cost of revenue
|
| | | | 378,298 | | | | | | 121,292 | | | | | | 10,656 | | | |
4B & 5B
|
| | | | — | | | | | | | | | | |
|
510,246
|
| | | |||||
Gross profit
|
| | | | 114,712 | | | | | | 57,664 | | | | | | (734) | | | | | | | | | | | | — | | | | | | | | | | | | 171,642 | | | | ||
Operating costs and expenses: | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Service location operating expenses
|
| | | | — | | | | | | 40,187 | | | | | | (40,187) | | | |
4C
|
| | | | — | | | | | | | | | | |
|
—
|
| | | |||||
Selling, general and administrative expenses
|
| | | | 82,787 | | | | | | 11,493 | | | | | | 31,457 | | | |
4B, 4C & 6D
|
| | | | — | | | | | | | | | | |
|
125,737
|
| | | |||||
Provision for doubtful accounts
|
| | | | 16,518 | | | | | | — | | | | | | 9,922 | | | |
6A
|
| | | | — | | | | | | | | | | |
|
26,440
|
| | | |||||
Depreciation and amortization expense
|
| | | | 9,969 | | | | | | 5,073 | | | | | | 2,733 | | | |
4B & 6B
|
| | | | — | | | | | | | | | | |
|
17,775
|
| | | |||||
Restructuring, acquisition, integration, and other expenses
|
| | | | — | | | | | | 6,021 | | | | | | (6,021) | | | |
4C
|
| | | | — | | | | | | | | | | |
|
—
|
| | | |||||
Total operating expenses
|
| | | | 109,274 | | | | | | 62,774 | | | | | | (2,096) | | | | | | | | | | | | | | | | | | | | | | | | 169,952 | | | | ||
Operating income
|
| | | | 5,438 | | | | | | (5,110) | | | | | | 1,362 | | | | | | | | | | |
|
—
|
| | | | | | | | | | | 1,690 | | | | ||
Other expense (income): | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Interest expense, net
|
| | | | 11,045 | | | | | | 15,231 | | | | | | — | | | | | | | | | | | | 2,116 | | | |
6C
|
| | |
|
28,392
|
| | | |||||
Equity in earnings of joint ventures
|
| | | | (549) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | |
|
(549)
|
| | | ||
Change in fair value of equity linked liabilities
|
| | | | — | | | | | | (9,999) | | | | | | 9,999 | | | |
6E
|
| | | | — | | | | | | | | | | |
|
—
|
| | | |||||
Loss (gain) on dispositions
|
| | | | — | | | | | | (76) | | | | | | 76 | | | |
4C
|
| | | | — | | | | | | | | | | |
|
—
|
| | | |||||
Other, net
|
| | | | 76 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | |
|
76
|
| | | ||
Total other expenses
|
| | | | 10,572 | | | | | | 5,156 | | | | | | 10,075 | | | | | | | | | | | | 2,116 | | | | | | | | | | | | 27,919 | | | | ||
Loss before income taxes
|
| | | | (5,134) | | | | | | (10,266) | | | | | | (8,713) | | | | | | | | | | | | (2,116) | | | | | | | | | | | | (26,229) | | | | ||
Income tax (expense) benefit
|
| | | | 1,422 | | | | | | (16) | | | | | | 2,265 | | | |
6F
|
| | | | 550 | | | |
6F
|
| | |
|
4,221
|
| | | ||||||||
Net loss
|
| | | | (3,712) | | | | | | (10,282) | | | | | | (6,448) | | | | | | | | | | | | (1,566) | | | | | | | | | | | | (22,008) | | | | ||
Accrued dividends on preferred stock
|
| | | | — | | | | | | (2,957) | | | | | | 2,957 | | | |
6G
|
| | | | — | | | | | | | | | | |
|
—
|
| | | |||||
Net loss attributable to common
shareholders |
| | | $ | (3,712) | | | | | $ | (13,239) | | | | | $ | (3,491) | | | | | | | | | | | $ | (1,566) | | | | | | | | | | | $ | (22,008) | | | | ||
Net loss per common share: | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Basic
|
| | | | | | | | | $ | (0.10) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.03) | | | | ||
Diluted
|
| | | | | | | | | $ | (0.18) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.03) | | | | ||
Weighted average common shares outstanding:
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||
Basic
|
| | | | | | | | | | 128,108 | | | | | | 575,546 | | | | |
|
7
|
| | | | | | | | | |
|
7
|
| | | | | 703,654 | | | | ||
Diluted
|
| | | | | | | | | | 131,358 | | | | | | 572,296 | | | | |
|
7
|
| | | | | | | | | |
|
7
|
| | | | | 703,654 | | | |
(in thousands)
|
| |
Amounts as of
the Transaction Date |
| |||
Number of BioScrip common shares outstanding as of the date of the Merger Agreement
|
| | | | 128,957 | | |
Common shares issued to warrant and preferred shareholders at time of the merger
|
| | | | 3,458 | | |
Common shares to be issued related to share-based instruments vested as of the merger
|
| | | | 1,633 | | |
Total shares of BioScrip common stock assumed to be outstanding as of closing of the merger
|
| | | | 134,048 | | |
BioScrip share price as of May 24, 2019
|
| | | $ | 2.05 | | |
Preliminary Estimate of fair value of common shares
|
| | | $ | 274,798 | | |
Preliminary estimate of cash to be paid for preferred share repurchases
|
| | | $ | 125,578 | | |
Preliminary estimate of fair value of share-based instruments
|
| | | $ | 17,341 | | |
Fair value of total estimated purchase consideration transferred
|
| | | $ | 417,717 | | |
|
(in thousands)
|
| |
Amounts as of
the Transaction Date |
| |||
Book value of BioScrip net assets acquired at March 31, 2019
|
| | | $ | (60,096) | | |
Legacy BioScrip goodwill not acquired in the merger
|
| | | | (367,198) | | |
Legacy BioScrip stock warrant liability not acquired in the merger
|
| | | | 15,332 | | |
Book value of BioScrip net assets acquired at March 31, 2019
|
| | | | (411,962) | | |
Adjustments to reflect preliminary fair value of assets acquired and liabilities assumed:
|
| | | | | | |
Property and equipment, net (see Note 5B)
|
| | | | 19,674 | | |
Intangibles, net (see Note 5C)
|
| | | | 228,724 | | |
Long-term debt, net of current portion (see Note 5G)
|
| | | | (49,249) | | |
Deferred income taxes (see Note 5H)
|
| | | | 20,163 | | |
Fair value of BioScrip net assets acquired as of March 31, 2019
|
| | | | (192,650) | | |
Goodwill | | | | | 610,367 | | |
Fair value of total estimated consideration transferred
|
| | | $ | 417,717 | | |
Remove legacy BioScrip goodwill not acquired in the merger
|
| | | $ | (367,198) | | |
Record goodwill from the merger
|
| | | | 610,367 | | |
Net pro forma adjustment to goodwill
|
| | | $ | 243,169 | | |
Share price sensitivity analysis (in thousands)
|
| |
20% increase in
BioScrip share price |
| |
20% decrease in
BioScrip share price |
| ||||||
Preliminary fair value of purchase consideration
|
| | | $ | 479,634 | | | | | $ | 358,642 | | |
Preliminary goodwill from the merger
|
| | | | 665,838 | | | | | | 558,963 | | |
(in thousands)
|
| |
Amount
|
| |||
Combined historical cash balance at March 31, 2019
|
| | |
$
|
43,405
|
| |
Pro forma merger adjustments: | | | |||||
Settlement of preferred shareholders’ liquidation preference(1)
|
| | | | (125,578) | | |
Cash settlement from transfer of management notes receivable
|
| | | | 1,640 | | |
Total pro forma merger adjustments
|
| | |
|
(123,938)
|
| |
Effects of debt financing: | | | |||||
Proceeds from debt financing, net of debt issuance costs(2)
|
| | | | 1,279,563 | | |
Proceeds from settlement of interest rate caps associated with HC II’s legacy debt(3)
|
| | | | 1,695 | | |
Pay-down of existing HC II and BioScrip debt(4)
|
| | | | (1,116,178) | | |
Total effects of debt financing | | | | | 165,080 | | |
Total pro forma combined cash and cash equivalents(5)
|
| | | $ | 84,547 | | |
(in thousands)
|
| |
Estimated
Remaining Useful Life |
| |
BioScrip
Historical Carrying Value |
| |
Estimated
Fair Value Adjustment |
| |
Incremental
Depreciation for the Year Ended December 31, 2018 |
| |
Incremental
Depreciation Expense for the Three Months Ended March 31, 2019 |
| |||||||||||||||
Property and equipment(1)
|
| | | | 4 – 7 years | | | | | $ | 27,798 | | | | | $ | 19,674 | | | | | $ | 3,180 | | | | | $ | 795 | | |
(in thousands)
|
| |
Estimated
Remaining Useful Life |
| |
BioScrip
Historical Carrying Value |
| |
Estimated
Fair Value Adjustment |
| |
Incremental
Amortization Expense for the Year Ended December 31, 2018 |
| |
Incremental
Depreciation Expense for the Three Months Ended March 31, 2019 |
| |||||||||
Referral sources
|
| |
15 years
|
| |
$ —
|
| | | $ | 225,406 | | | | | $ | 15,027 | | | | | $ | 3,756 | | |
Managed care contracts
|
| |
—
|
| |
8,897
|
| | | | (8,897) | | | | | | (6,173) | | | | | | (1,526) | | |
Trade name
|
| |
2 years
|
| |
—
|
| | | | 12,228 | | | | | | 6,114 | | | | | | 1,529 | | |
Non-compete agreements
|
| |
—
|
| |
13
|
| | | | (13) | | | | | | (133) | | | | | | (33) | | |
Total | | | | | |
$8,910
|
| | | $ | 228,724 | | | | | $ | 14,835 | | | | | $ | 3,726 | | |
(in thousands)
|
| |
Current
Portion |
| |
Long
Term |
| ||||||
Issuance of new debt: | | | | | | | | | | | | | |
Secured senior credit facilities issuance(1)
|
| | | $ | 6,938 | | | | | $ | 1,318,063 | | |
Deferred debt issuance cost(2)
|
| | | | — | | | | | | (43,563) | | |
Pro forma adjustments for new issuance
|
| | | | 6,938 | | | | | | 1,274,500 | | |
Pay down of existing BioScrip debt: | | | | | | | | | | | | | |
Carrying value as of March 31, 2019
|
| | | | (3,743) | | | | | | (506,092) | | |
Unamortized discount and debt issuance costs(3)
|
| | | | — | | | | | | (12,049) | | |
Estimated breakage fees(3)
|
| | | | — | | | | | | (37,200) | | |
(in thousands)
|
| |
Current
Portion |
| |
Long
Term |
| ||||||
Pay down of existing HC II debt: | | | | | | | | | | | | | |
Carrying value as of March 31, 2019(4)
|
| | | | (4,150) | | | | | | (534,986) | | |
Pro forma adjustments for pay down of existing debt
|
| | | | (7,893) | | | | | | (1,090,327) | | |
Total pro forma adjustments to debt
|
| | | $ | (955) | | | | | $ | 184,173 | | |
|
(in thousands)
|
| |
Option
Care |
| |
BioScrip
|
| |
Adjustments
for Changes in Fair Value |
| |
Adjustments
for Valuation Allowance and Other |
| |
Pro forma
Combined |
| |||||||||||||||
Components of deferred taxes | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bad debt expense
|
| | | $ | 14,879 | | | | | $ | 6,372 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,251 | | |
Interest expense limitation(1)
|
| | | | 3,486 | | | | | | 12,263 | | | | | | — | | | | | | 13,432 | | | | | | 29,181 | | |
Net operating losses(1)
|
| | | | 10,178 | | | | | | 116,549 | | | | | | — | | | | | | (8,723) | | | | | | 118,004 | | |
Other
|
| | | | 9,030 | | | | | | 4,823 | | | | | | — | | | | | | — | | | | | | 13,853 | | |
Deferred tax assets before valuation allowance
|
| | | | 37,573 | | | | | | 140,007 | | | | | | — | | | | | | 4,709 | | | | | | 182,289 | | |
Fixed assets(2)
|
| | | | (9,483) | | | | | | 3,679 | | | | | | (5,115) | | | | | | — | | | | | | (10,919) | | |
Goodwill and intangibles(2)
|
| | | | (56,430) | | | | | | 7,853 | | | | | | (59,468) | | | | | | 1,287 | | | | | | (106,758) | | |
Other
|
| | | | (1,687) | | | | | | (2,049) | | | | | | — | | | | | | — | | | | | | (3,736) | | |
Deferred tax liabilities
|
| | | | (67,600) | | | | | | 9,483 | | | | | | (64,583) | | | | | | 1,287 | | | | | | (121,413) | | |
Less: valuation allowance(3)
|
| | | | (1,372) | | | | | | (148,464) | | | | | | — | | | | | | 78,750 | | | | | | (71,086) | | |
Net deferred tax liabilities
|
| | | $ | (31,399) | | | | | $ | 1,026 | | | | | $ | (64,583) | | | | | $ | 84,746 | | | | | $ | (10,210) | | |
(in thousands)
|
| |
Amount
|
| |||
Shares of BioScrip common stock outstanding on May 24, 2019
|
| | | | 128,957 | | |
Common shares issued to warrant and preferred shareholders at time of the merger
|
| | | | 3,458 | | |
Common shares to be issued related to share-based instruments vested prior to or in conjunction with the merger(1)
|
| | | | 1,633 | | |
BioScrip common shares to be issued to HC II’s parent as of closing of merger
|
| | | | 542,262 | | |
Issued common shares held in escrow(2)
|
| | | | 28,193 | | |
Total shares of BioScrip common stock outstanding as of merger close
|
| | | | 704,503 | | |
Par value per common share
|
| | | $ | 0.0001 | | |
Common stock total par value at merger
|
| | | $ | 70 | | |
(in thousands)
|
| |
Amount
|
| |||
Merger consideration
|
| | | $ | 417,717 | | |
Elimination of BioScrip historical additional paid-in capital
|
| | | | (616,467) | | |
Cash settlement of preferred shareholders’ liquidation preference
|
| | | | (125,578) | | |
Par value common stock
|
| | | | (70) | | |
Total pro forma merger adjustments
|
| | | $ | (324,398) | | |
(in thousands)
|
| |
Amount
|
| |||
Pro forma merger adjustments: | | | | | | | |
Elimination of historical BioScrip accumulated deficit
|
| | | $ | 771,486 | | |
Estimated transaction costs incurred in conjunction with the merger
|
| | | | (48,887) | | |
Total pro forma merger adjustments
|
| | | $ | 722,599 | | |
Effects of debt financing: | | | | | | | |
Removal of HC II unamortized debt issuance costs related to its legacy debt
|
| | | $ | (11,339) | | |
Elimination of unrecognized gains related to the interest rate caps
|
| | | | 339 | | |
Total effects of debt financing
|
| | | $ | (11,000) | | |
(in thousands)
|
| |
For the Twelve
Months Ended December 31, 2018 |
| |
For the Three
Months Ended March 31, 2019 |
| ||||||
Elimination of HC II’s and BioScrip’s historical expense(1)
|
| | | $ | (103,590) | | | | | $ | (26,367) | | |
Interest from secured senior credit facilities issued in conjunction with the merger(2)
|
| | | | 109,073 | | | | | | 27,178 | | |
Amortization of deferred debt issuance cost(3)
|
| | | | 5,003 | | | | | | 1,305 | | |
Total Pro Forma Interest Expense Adjustment
|
| | | $ | 10,486 | | | | | $ | 2,116 | | |
(in thousands)
|
| |
For the Twelve
Months Ended December 31, 2018 |
| |
For the Three
Months Ended March 31, 2019 |
| ||||||
Weighted average BioScrip shares outstanding as of December 31, 2018 and March 31, 2019 – basic
|
| | | | 127,942 | | | | | | 128,108 | | |
Adjusted for: | | | | ||||||||||
HC II weighted average shares outstanding as if the merger occurred on January 1, 2018
|
| | | | 542,262 | | | | | | 542,262 | | |
Issued common shares held in escrow
|
| | | | 28,193 | | | | | | 28,193 | | |
Additional common shares to be issued prior to or in conjunction with the merger
|
| | | | 5,091 | | | | | | 5,091 | | |
Weighted average BioScrip shares outstanding as of December 31,
2018 and March 31, 2019 – basic and dilutive |
| | | | 703,488 | | | | | | 703,654 | | |
Pro forma net loss attributable to common shareholders – basic and dilutive
|
| | | | (72,271) | | | | | | (22,008) | | |
Pro forma net loss per common share – basic and dilutive
|
| | | $ | (0.10) | | | | | $ | (0.03) | | |
(in thousands)
|
| |
BioScrip
Historical (as of and for the fiscal year ended December 31, 2018) |
| |
BioScrip
Historical (as of and for the fiscal quarter ended March 31, 2019) |
| |
HC II
Historical (as of and for the fiscal year ended December 31, 2018) |
| |
HC II
Historical (as of and for the fiscal quarter ended March 31, 2019) |
| |
Combined
Company Unaudited Pro Forma Combined (for the twelve months ended December 31, 2018) |
| |
Combined
Company Unaudited Pro Forma Combined (as of and for the three months ended March 31, 2019) |
| |
HC II
Equivalent Pro Forma (for the twelve months ended December 31, 2018) |
| |
HC II
Equivalent Pro Forma (as of and for the three months ended March 31, 2019) |
| ||||||||||||||||||||||||
Basic loss per share
|
| | | $ | (0.49) | | | | | $ | (0.10) | | | | | $ | (6,115.00) | | | | | $ | (3,712.00) | | | | | $ | (0.10) | | | | | $ | (0.03) | | | | | $ | (57,045.50) | | | | | $ | (17,113.65) | | |
Diluted loss per share
|
| | | | (0.49) | | | | | | (0.18) | | | | | | (6,115.00) | | | | | | (3,712.00) | | | | | | (0.10) | | | | | | (0.03) | | | | | | (57,045.50) | | | | | | (17,113.65) | | |
Cash dividends per share
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Book value per share
|
| | | $ | (1.13) | | | | | $ | (1.22) | | | | | $ | 602,825.00 | | | | | $ | 597,171.00 | | | | | $ | — | | | | | $ | 1.18 | | | | | $ | — | | | | | $ | 673,136.88 | | |
Name and Address of Beneficial Owner (1)
|
| |
Footnote
|
| |
Number of
Shares Beneficially Owned(2) |
| |
Percent of
Class(2) |
| |||||||||
Holders of 5% or more of our common stock
(excluding Directors and Named Executive Officers) |
| | | | | | | | | | | | | | | | | | |
Coliseum Capital Management, LLC
105 Rowayton Avenue Rowayton, CT 06853 |
| | |
|
(3)
|
| | | | | 24,558,858 | | | | | | 16.2% | | |
Gilder, Gagnon, Howe & Co.
475 10th Avenue New York, NY 10018 |
| | |
|
(4)
|
| | | | | 15,653,966 | | | | | | 10.5% | | |
Venor Capital Management LP
7 Times Square, Suite 4303 New York, NY 10036 |
| | |
|
(5)
|
| | | | | 12,855,619 | | | | | | 8.6% | | |
BlackRock, Inc.
55 East 52nd Street New York, NY 10055 |
| | |
|
(6)
|
| | | | | 9,807,734 | | | | | | 6.6% | | |
GAMCO Investors, Inc.
One Corporate Center Rye, NY 10580 |
| | |
|
(7)
|
| | | | | 9,071,500 | | | | | | 6.1% | | |
ASSF IV AIV B Holdings, L.P.
2000 Avenue of the Stars, 12th Floor Los Angeles, CA 90067 |
| | |
|
(8)
|
| | | | | 7,188,615 | | | | | | 4.8% | | |
Directors, Nominees and Named Executive Officers | | | | | | | | | | | | | | | | | | | |
Christopher S. Shackelton
|
| | |
|
(9)
|
| | | | | 24,558,858 | | | | | | 16.2% | | |
Daniel Greenleaf
|
| | |
|
(10)
|
| | | | | 746,653 | | | | | | * | | |
Kathryn Stalmack
|
| | |
|
(11)
|
| | | | | 335,889 | | | | | | * | | |
Stephen Deitsch
|
| | |
|
(12)
|
| | | | | 294,015 | | | | | | * | | |
R. Carter Pate
|
| | |
|
(13)
|
| | | | | 225,143 | | | | | | * | | |
Michael G. Bronfein
|
| | |
|
(14)
|
| | | | | 173,395 | | | | | | * | | |
David W. Golding
|
| | |
|
(15)
|
| | | | | 162,895 | | | | | | * | | |
Michael Goldstein
|
| | |
|
(16)
|
| | | | | 148,895 | | | | | | * | | |
Jody Kepler
|
| | |
|
(17)
|
| | | | | 89,482 | | | | | | * | | |
Harriet Booker
|
| | |
|
(18)
|
| | | | | 86,488 | | | | | | * | | |
Steven Neumann
|
| | | | — | | | | | | — | | | | | | * | | |
All Directors and Executive Officers as a group (12 persons)
|
| | |
|
(19)
|
| | | | | 2,262,855 | | | | | | 1.5% | | |
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
|
Authorized Capital Stock
|
| |||
| The Current Charter provides that the authorized capital stock of BioScrip consists of (a) 250,000,000 shares of common stock, par value $0.0001 per share, and (b) 5,000,000 shares of preferred stock, par value $0.0001 per share. | | | The Amended Charter provides that the authorized capital stock of BioScrip will consist of (a) 1,000,000,000 shares of common stock, par value $0.0001 per share and (b) 50,000,000 shares of preferred stock, par value par value $0.0001 per share. The Amended Charter authorizes two classes of preferred stock, including (i) 825,000 shares of Series A Convertible Preferred Stock and (ii) 625,000 shares of Series C Convertible Preferred Stock. Following the mergers all of the issued and outstanding shares of Series A Preferred Stock and Series C Preferred Stock will be repurchased, redeemed or converted into common stock, such that there will be no outstanding Preferred Stock. |
|
|
Outstanding Capital Stock
|
| |||
| As of March 14, 2019, (i) 128,160,291 shares of BioScrip common stock were outstanding, (ii) 21,630 shares of Series A Convertible Preferred Stock, were outstanding, (iii) no shares of Series B Convertible Preferred Stock were outstanding, (iv) 614,177 shares of Series C Preferred Stock were outstanding and (v) no shares of Series D Preferred Stock were outstanding. | | | BioScrip estimates there will be approximately 704,503,070 shares of common stock outstanding immediately following the consummation of the mergers and the transactions contemplated by the Merger Agreement, which includes 542,261,567 shares issued to Omega Parent as merger consideration, 28,193,428 shares issued to Omega Parent as escrowed shares, 1,855,747 shares issued to the warrantholders in connection with the warrant letter agreements, 53,388 shares issued to former holders of Series A Preferred Stock in connection with the conversion contemplated by the Series A COD Amendment, 1,549,323 shares issued to former holders of Series C Preferred Stock in connection with the preferred stock repurchase agreement, 1,632,739 shares in respect of equity awards that will vest in connection with the mergers and 128,956,878 shares held by existing stockholders of BioScrip as of June 17, 2019. | |
|
Rights of Preferred Stock
|
| |||
| The Current Charter provides that the BioScrip Board is authorized to provide for the issuance of preferred stock in series and, with respect to such series, to fix the designations, powers, preferences, and relative rights of each such series and the qualifications, limitations, or restrictions thereof. | | | The Amended Charter provides that the BioScrip Board is authorized to provide, by resolution or resolutions for the issuance of shares of preferred stock in one or more series, and with respect to each series, to establish the number of shares to be included in each such series, and to fix the voting powers (if any), designations, powers, preferences, and relative, participating, optional or other special rights, if any, of the shares of each such series, and any qualifications, limitations or restrictions thereof. | |
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
|
Voting Rights
|
| |||
| Each holder of BioScrip common stock is entitled to one vote per share in respect of each share of BioScrip common stock held on all matters that the stockholders of BioScrip are entitled to vote on. | | | Each share of BioScrip common stock entitles the holder thereof to one vote for each share held by such holder as of the applicable record date on all matters voted upon by the stockholders of BioScrip; provided, however, that except as otherwise required by law, holders of BioScrip common stock, as such, are not entitled to vote on any amendment to the BioScrip certificate of incorporation (including any certificate of designations relating to any series of Preferred Stock) that relates solely to the terms of one or more outstanding series of Preferred Stock if the holders of such affected series are entitled, either separately or together with the holders of one or more other such series, to vote as a separate class thereon pursuant to Amended Charter (including any certificate of designation relating to any series of Preferred Stock) or pursuant to the DGCL. | |
| Except for elections of directors, which shall be decided by plurality vote, the vote of the holders of a majority of the stock having voting power present in person or represented by proxy shall decide any question. | | |
Stockholders may act by the affirmative vote of a majority of the voting power of voting stock present and entitled to vote at a meeting of the stockholders of BioScrip, except as otherwise specified in the Amended Charter or bylaws. Such exceptions include:
•
the election of directors, which will require a plurality vote;
•
the removal of directors with or without cause after the date on which Omega Parent and its affiliates cease to own 50% or more of the voting power of BioScrip’s then-outstanding voting stock (referred to as the trigger date), which shall require the affirmative vote of at least 662∕3% of the voting power of the then outstanding voting stock;
•
any amendment to Article EIGHT of the Amended Charter, covering matters relating to directors’ and officers’ duties with respect to corporate opportunities, which shall require the affirmative vote of holders of at least 80% of the voting power of the then-outstanding voting stock;
•
any amendment to the bylaws after the trigger date, which shall require the affirmative vote of holders of at least 662∕3% of the voting power of the then-outstanding voting stock; and
•
any amendment to Article FIVE (governing the election and removal of directors), Article SIX (governing
|
|
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
| | | |
limitations on liability of directors), Article SEVEN (governing actions by written consent of the BioScrip stockholders and special meetings of the BioScrip stockholders) and Article NINE (governing amendments to BioScrip’s certificate of incorporation and bylaws), of the Amended Charter, which will require, after the trigger date, the affirmative vote of at least 662∕3% of the voting power of the then-outstanding voting stock.
|
|
|
Quorum
|
| |||
| The holders of a majority of the stock issued and outstanding and entitled to vote at a meeting of BioScrip’s stockholders constitutes a quorum at all meetings of the stockholders. | | | The quorum requirements will not be changed. | |
|
Number and Term of Directors
|
| |||
| The BioScrip Bylaws provide that the number of directors of BioScrip shall be such number as shall be designated from time to time by resolution of the BioScrip Board. The directors shall be elected at the annual meeting of the stockholders, except where a director is elected by the BioScrip Board to fill a vacancy. Each director elected shall hold office for a term of one year and shall serve until his or her successor is elected and qualified or until his or her earlier death, resignation or removal. | | | The number of directors which shall constitute the BioScrip Board shall initially be ten and, thereafter, shall be fixed from time to time exclusively by resolution of the BioScrip Board. At each annual meeting of stockholders, each director shall be elected to hold office until the next annual meeting and until his or her successor shall be elected and qualified or until his or her earlier death, disqualification, resignation or removal. | |
|
Election of Directors
|
| |||
| The BioScrip Bylaws provide that directors will be elected by a plurality of votes cast at an election of directors. Each of the Series A Certificate of Designations and the Series C Certificate of Designations provide that, so long as shares of such represent at least 5% of the outstanding voting stock BioScrip (on an as-converted basis), holders of such series, by the vote or written consent of the holders of a majority in voting power of the outstanding shares of such series shall have the right to designate one member of the BioScrip Board. Such director shall also be appointed to a minimum of two committees of the BioScrip Board at such director’s request. As of the date of this Proxy Statement, the Series A Preferred Stock does not represent at least 5% of the outstanding voting stock of BioScrip on an as-converted basis. As of the date of this Proxy Statement, the Series C Preferred Stock represents at least 5% of the |
| | The Amended Charter provides that directors shall be elected by a plurality of the votes cast at an election of directors. The Director Nomination Agreement provides that, from and after the closing date until the date that Omega Parent and its affiliates cease to beneficially own BioScrip common stock representing at least 10% of the voting power of the then-outstanding BioScrip common stock, Omega Parent is entitled to nominate for election to the BioScrip Board or any committee of the BioScrip Board, a number of directors equal to the product obtained by multiplying (a) the percentage of the total voting power of the then-outstanding BioScrip common stock then beneficially owned by Omega Parent and its affiliates and (b) the authorized number of directors on the BioScrip Board, including any vacancies, with such product rounded up to the nearest whole number in all cases. The Director Nomination Agreement automatically terminates on the date on which Omega Parent and its |
|
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
| outstanding voting stock of BioScrip and the holders thereof are entitled to designate a director to the BioScrip Board in accordance with the Series C Certificate of Designations. Such director is currently Christopher Shackelton. | | | affiliates cease to beneficially own at least 10% of the total voting power of the then-outstanding BioScrip common stock. In addition, the Merger Agreement requires BioScrip to cause the continuing BioScrip directors to be included in the slate of nominees recommended by the BioScrip Board to BioScrip’s stockholders for election as directors at the next annual meeting of BioScrip stockholders to occur following the closing. |
|
|
Vacancies
|
| |||
| The BioScrip Bylaws provide that vacancies and newly created directorships resulting from any increase in the authorized number of directors may be filled by a majority of the directors then in office, though less than a quorum, or by a sole remaining director, and the directors so chosen shall hold office until the next annual election and until their successors are duly elected and shall qualify, unless sooner displaced. If there are no directors in office, then an election of directors may be held in the manner provided by statute. | | | The Amended Charter requires that, subject to the rights of the holders of any series of Preferred Stock then outstanding and except as otherwise set forth in that certain Director Nomination Agreement, newly created directorships resulting from any increase in the authorized number of directors or any vacancies in the BioScrip Board resulting from death, resignation, disqualification, removal from office or any other cause, may be filled only by resolution of a majority of the directors then in office, although less than a quorum, or by a sole remaining director, and may not be filled in any other manner. The Director Nomination Agreement provides Omega Parent with the right to fill any vacancies created by the removal, death, disability, disqualification or resignation from the BioScrip Board of any of its nominees that is elected to the BioScrip Board. The Director Nomination Agreement also provides that, if the size of the BioScrip Board is expanded, Omega Parent shall be entitled to nominate a number of nominees to fill the newly created vacancies such that the total number of Omega Parent nominees serving on the BioScrip Board following such expansion will be equal to that number of nominees that Omega Parent would be entitled to nominate if such expansion occurred immediately prior to a meeting of the BioScrip stockholders to elect directors, and the BioScrip Board shall appoint such nominees to the BioScrip Board. The Merger Agreement requires BioScrip to cause the BioScrip Bylaws to be amended effective as of the effective time of the First Merger to provide that, if, following the closing, any continuing BioScrip director resigns or is unable to serve for any other reason prior to the |
|
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
| | | | first anniversary following the first annual meeting after the effective time of the First Merger, then, in each case, the remaining continuing BioScrip director (if any) will recommend a replacement for director to the Governance, Compliance and Nominating Committee of the BioScrip Board, which will consider such replacement in good faith. | |
|
Removal of Directors
|
| |||
| Under the DGCL, directors of a corporation may be removed, with or without cause, by a majority vote of stockholders then entitled to vote, unless the certificate of incorporation provides otherwise or under certain circumstances involving classified boards. The Current Charter does not modify the general DGCL standard or provide for a classified board. | | | The Amended Charter provides that, subject to the rights of the holders of any series of preferred stock then outstanding, (i) prior to the trigger date, directors may be removed with or without cause upon the affirmative vote of stockholders representing at least a majority of the voting power of the then-outstanding shares of voting stock, voting together as a single class and (ii) on and after the trigger date, directors may be removed with or without cause upon the affirmative vote of stockholders representing at least 662∕3% of the voting power of the then-outstanding shares of voting stock, at a meeting of BioScrip’s stockholders called for that purpose. | |
|
Director Nominations by Stockholders
|
| |||
| The BioScrip Bylaws provide that, except for directors elected by the BioScrip Board to fill a vacancy on the BioScrip Board, nominations of persons for election to the BioScrip Board may be made at an annual meeting of the stockholders or at a special meeting of stockholders, in each case, only by or at the direction of the BioScrip Board or by any stockholder who is entitled to vote at such meeting and has complied with the notice and other procedures set forth in the BioScrip Bylaws. | | | The bylaws of BioScrip after the closing will incorporate the same nomination procedures as are currently provided in the BioScrip Bylaws. | |
| The BioScrip Bylaws provide that a stockholder must give advance written notice to BioScrip of a director nomination. The notice must be in writing and delivered to the corporate secretary by the date not later than 90 days, nor earlier than 120 days, prior to the anniversary date of the annual meeting for the preceding year; except that in the event that the date of the current year’s annual meeting is advanced by more than 30 days or delayed by more than 60 days, from such anniversary date, or if no such meeting was held in the preceding year, such notice must be delivered not earlier than the 120th day prior to such current year’s annual meeting and not later than the close of business on the later of the 90th day prior to such annual meeting or the 10th day following the day on which | | |
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
| public announcement of the date of such meeting is first made. The voting requirements for election of BioScrip directors are discussed above (see the section entitled “Comparison of Stockholders’ Rights — Election of Directors” beginning on page 154). | | | ||
|
In addition to the general requirements for stockholder proposals discussed below (see the section entitled “Comparison of Stockholders’ Rights — Stockholder Proposals” beginning on page 158), any stockholder notice relating to the nomination of BioScrip directors must contain:
•
the name and address of such stockholder, as they appear on BioScrip’s books, the residence name and address (if different from BioScrip’s books) of such proposing stockholder and any controlling affiliate of, or beneficial owner of the securities of, such stockholder (a “Stockholder Associated Person”);
•
the class and number of shares of stock which are directly or indirectly held of record or beneficially owned by such stockholder and by any Stockholder Associated Person with respect to BioScrip’s securities, a description of any derivative positions held by such stockholder and any Stockholder Associated Person and whether and the extent to which a hedging transaction has been entered into by or on behalf of such stockholder or any Stockholder Associated Person;
•
a description of all arrangements or understandings between such stockholder or any Stockholder Associated Person and each proposed nominee and any other person or persons (including their names) pursuant to which the nomination(s) are to be made by such stockholder;
•
a representation that such stockholder intends to appear in person or by proxy at the meeting to nominate the persons named in its notice;
•
any other information relating to such stockholder or any Stockholder Associated Person that would be required to be disclosed in a proxy statement or other filings required to be made in connection with solicitations of proxies for a contested election of directors (even if an election contest or proxy solicitation is not involved), or is otherwise required, pursuant to Section 14 of the Exchange Act and the rules and regulations promulgated thereunder;
•
a representation as to whether such stockholder or any Stockholder Associated Person intends to deliver a proxy statement and/or form of proxy to holders of at least the percentage of
|
| |
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
|
BioScrip’s outstanding capital stock required to approve the nomination and/or otherwise to solicit proxies from stockholders in support of the nomination;
|
| | ||
|
•
the name, age, business address and residence address of the nominee and the principal occupation or employment of the nominee;
•
the class or series and number of shares of capital stock of BioScrip which are directly or indirectly owned beneficially or of record by the nominee;
•
the date such shares were acquired and the investment intent of such acquisition; and
•
any other information relating to the nominee that would be required to be disclosed in a proxy statement or other filings required to be made in connection with solicitations of proxies for a contested election of directors (even if an election contest or proxy solicitation is not involved), or is otherwise required, pursuant to Section 14 of the Exchange Act, and the rules and regulations promulgated thereunder (including such nominee’s written consent to being named in the proxy statement as a nominee and to serving if elected).
|
| | ||
|
Stockholder Proposals
|
| |||
| The BioScrip Bylaws provide that any business to be properly brought before any annual meeting by any stockholder must be brought by a stockholder of record entitled to vote at such meeting as of the record date of such meeting and must have complied with the notice and other procedural requirements relating to any such business proposed by such stockholder in advance of the meeting. | | | The bylaws of BioScrip after the closing will incorporate the same procedures to propose business as are currently provided in the BioScrip Bylaws. | |
| The BioScrip Bylaws provide that a stockholder must give advance written notice to BioScrip of business that it proposes to bring at an annual meeting of the stockholders. To be timely, the notice must be in writing and delivered to the corporate secretary by the date not later than 90 days, nor earlier than 120 days, prior to the anniversary date of the annual meeting for the preceding year; except that in the event that the date of the current year’s annual meeting is advanced by more than 30 days or delayed by more than 60 days, from such anniversary date, or if no such meeting was held in the preceding year, such notice must be delivered not earlier than the 120th day prior to such current year’s annual meeting and not later than the close of business on the later of the 90th day prior to such annual meeting or the 10th day following the day on which public announcement of the date of such meeting is first made. | | |
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
|
Any such notice by the stockholder must include:
•
a brief description of the business desired to be brought before the annual meeting (including the specific text of any resolutions or actions proposed for consideration and if such business includes a proposal to amend BioScrip’s certificate of incorporation or bylaws, the specific language of the proposed amendment) and the reasons for conducting such business at the annual meeting;
•
the name and address, as they appear on BioScrip’s books, of the stockholder proposing such business, the residence name and address (if different from BioScrip’s books) of such proposing stockholder and any Stockholder Associated Person;
•
the class and number of shares of stock of BioScrip which are directly or indirectly held of record or beneficially owned by such stockholder and by any Stockholder Associated Person with respect to BioScrip’s securities, a description of any derivative positions held or beneficially held by the stockholder and any Stockholder Associated Person and whether and the extent to which a hedging transaction (as defined below) has been entered into by or on behalf of such stockholder or any Stockholder Associated Person;
•
a description of all arrangements or understandings between such stockholder or any Stockholder Associated Person and any other person or entity (including their names) in connection with the proposal of such business by such stockholder and any material interest of such stockholder or any Stockholder Associated Person or such other person or entity in such business;
•
a representation that such stockholder intends to appear in person or by proxy at the annual meeting to bring such business before the meeting; and
•
a representation as to whether such stockholder or any Stockholder Associated Person intends to deliver a proxy statement and/or form of proxy to holders of at least the percentage of BioScrip’s outstanding shares required to approve the proposal and/or otherwise to solicit proxies from stockholders in support of the proposal.
|
| |
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
|
Stockholder Action by Written Consent
|
| |||
| The DGCL provides that, unless otherwise restricted by the certificate of incorporation, any action required or permitted to be taken at any annual or special meeting of BioScrip stockholders may be taken without a meeting, without prior notice and without a vote, if a consent or consents in writing setting forth the action so taken shall be signed by the holders of outstanding stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted. The Current Charter does not prohibit or restrict stockholder actions by written consent. | | | The Amended Charter provides that, prior to the trigger date, any action which is required or permitted to be taken by the BioScrip stockholders may be taken without a meeting, without prior notice and without a vote if a consent or consents in writing, setting forth the action so taken, is signed by the holders of outstanding stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares of BioScrip’s stock entitled to vote thereon were present and voted. From and after the trigger date, any action required or permitted to be taken by the BioScrip stockholders may be taken only at a duly called annual or special meeting of BioScrip’s stockholders and the power of stockholders to consent in writing without a meeting is specifically denied; provided, however, that any action required or permitted to be taken by the holders of preferred stock, voting separately as a series or separately as a class with one or more other such series, may be taken without a meeting, without prior notice and without a vote, to the extent expressly so provided by the resolutions creating such series of preferred stock. | |
|
Cumulative Voting
|
| |||
| The Current Charter does not authorize cumulative voting. | | | The Amended Charter does not authorize cumulative voting. | |
|
Certificate of Incorporation Amendments
|
| |||
|
Section 242 of the DGCL provides that the certificate of incorporation of a corporation may be amended upon a resolution of the board of directors of such corporation and approved by:
•
the holders of a majority of the outstanding shares entitled to vote; and
•
a majority of the outstanding shares of each class entitled to a class vote, if any.
Whenever the certificate of incorporation of a corporation requires a vote of a greater number or proportion than is required by Section 242 of the DGCL, then the provision of the certificate of incorporation requiring such greater vote shall not be altered, amended or repealed except by such greater vote.
|
| |
The Amended Charter provides that any amendment to the following sections of the Amended Charter require, prior to the trigger date, the affirmative vote of the holders of at least a majority of the voting power of then-outstanding voting stock (voting on an as-converted basis as a single class), and after the trigger date, the affirmative vote of at least 662∕3% of the voting power of then-outstanding voting stock (voting on an as-converted basis as a single class):
•
Article FIVE (governing the election and removal of directors);
•
Article SIX (governing limitations on liability of directors);
•
Article SEVEN (governing actions by written consent of the stockholders and special meetings of the stockholders); and
|
|
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
| | | |
•
Article NINE (governing amendments to the certificate of incorporation and bylaws).
In addition, Article EIGHT of the Amended Charter, covering matters relating to directors’ and officers’ duties with respect to corporate opportunities, may only be amended upon the affirmative vote of holders of at least 80% of the voting power of the then-outstanding voting stock.
|
|
|
Bylaw Amendments
|
| |||
| The Current Charter provides that the BioScrip Board is expressly authorized to make, alter or repeal the bylaws except as otherwise specifically provided therein. The BioScrip Bylaws provide that the BioScrip Bylaws may be amended, and new bylaws may be adopted, by the stockholders or by the BioScrip Board at any regular meeting of the stockholders or the BioScrip Board or at any special meeting of the stockholders or the BioScrip Board if notice of such alteration, amendment, repeal or adoption of new bylaws is properly included in the notice of such meeting in accordance with the BioScrip Bylaws or otherwise. As described above in “Comparison of Stockholders’ Rights — Voting Rights” beginning on page 153, except for elections of directors, which shall be decided by plurality vote, the vote of the holders of a majority of the stock having voting power present in person or represented by proxy shall decide any question. |
| | The Amended Charter provides that, prior to the trigger date, the bylaws may be amended, and new bylaws made by (i) the BioScrip Board or (ii) in addition to any vote of the holders of any class or series of capital stock required by the Amended Charter (including any resolution or certificate of designations setting forth the terms of any series of preferred stock) and any other vote otherwise required by applicable law, the affirmative vote of the holders of at least a majority of the voting power of all of the then-outstanding shares of voting stock, voting together as a single class. On and after the trigger date, the bylaws may be amended, and new bylaws made, by (i) the BioScrip Board or (ii) in addition to any of the holders of any class or series of capital stock required by the Amended Charter (including any certificate of designation relating to any series of preferred stock), the bylaws or applicable law, the affirmative vote of the holders of at least 662∕3% of the voting power of the then-outstanding voting stock, voting together as a single class. |
|
|
Special Meetings of the Stockholders
|
| |||
| The BioScrip Bylaws provide that special meetings of the stockholders, for any purpose, unless otherwise prescribed by statute or by the Current Charter, may be called by the chairman or the vice chairman of the BioScrip Board and shall be called by the chief operating officer or secretary at the request in writing of a majority of the BioScrip Board. | | | The Amended Charter provides that, subject to the rights of the holders of any series of preferred stock then outstanding and to the requirements of applicable law, special meetings of stockholders may be called only (i) by or at the direction of the BioScrip Board or the chairman of the BioScrip Board pursuant to a written resolution adopted by the affirmative vote of the majority of the total number of directors that BioScrip would have if there were no vacancies or (ii) prior to the trigger date, by the chairman of the BioScrip Board at the written request of the holders of a majority of the voting power of the then-outstanding shares of voting stock in the manner provided for in the bylaws. | |
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
|
Notice of Special Meetings of the Stockholders
|
| |||
| The BioScrip Bylaws provide that written notice of a special meeting must be provided to each stockholder entitled to vote at such meeting as of the record date for determining the stockholders entitled to notice of the meeting not less than ten days nor more than 60 days before the date of the meeting. Such written notice must state the place, date and hour of the meeting, the means of remote communication, if any, by which stockholders and proxy holders may be deemed to be present in person and vote at such meeting, the record date for determining the stockholders entitled to vote at the meeting, if such record date is different from the record date for determining stockholders entitled to notice of the meeting, and the purpose or purposes for which the meeting is called. | | | The bylaws of BioScrip after the closing will incorporate the same notice procedures as are currently provided in the BioScrip Bylaws. | |
|
Limitation of Personal Liability of Directors
|
| |||
|
The Current Charter provides that a director of BioScrip shall have no personal liability to BioScrip or to its stockholders for monetary damages for breach of fiduciary duty as a director, except to the extent that Section 102(b)(7) (or any successor or additional provision) of the DGCL, as amended from time to time, expressly provides that the liability of a director may not be eliminated or limited.
Under Section 102(b)(7) of the DGCL, the certificate of incorporation may eliminate or limit the liability of a director for monetary damages, so long as it does not eliminate or limit the liability of a director: •
for any breach of the director’s duty of loyalty to the corporation or its stockholders;
•
for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law;
•
under Section 174 of the DGCL (i.e., unlawful payment of dividends or unlawful purchase or redemption of stock); or
•
for any transaction from which the director derived an improper personal benefit.
|
| | The Amended Charter provides that, to the fullest extent permitted by the DGCL as it now exists or may hereafter be amended (but, in the case of any such amendment, only to the extent such amendment permits BioScrip to provide broader exculpation than permitted prior thereto), no director of BioScrip shall be liable to BioScrip or its stockholders for monetary damages arising from a breach of fiduciary duty as a director. Any amendment of the foregoing provision by the BioScrip stockholders shall not adversely affect any right or protection of a director of BioScrip existing at the time of such amendment with respect to any act, omission or other matter occurring prior to such amendment. | |
|
Indemnification of Officers and Directors
|
| |||
| The BioScrip Bylaws provide that any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative, by reason of the fact that such person is or was a director or officer of BioScrip, or is or was serving while a director or officer of BioScrip at the request of BioScrip a as a director, officer, employee, agent, fiduciary or other representative of any entity, shall be indemnified by BioScrip against expenses | | | The bylaws of BioScrip after the closing will incorporate the same indemnification provisions as are currently provided in the BioScrip Bylaws. | |
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
| (including attorneys’ fees), judgments, fines, excise taxes and amounts paid in settlement actually and reasonably incurred by such person in connection with such action, suit or proceeding to the full extent permissible under Delaware law. | | | | |
|
Advancement of Expenses/Insurance
|
| |||
|
Advancement
The BioScrip Bylaws also provide that any person claiming indemnification pursuant to the BioScrip Bylaws shall be entitled to advances from BioScrip for payment of the expenses of defending actions against such person in the manner and to the full extent permissible under Delaware law.
Insurance
The BioScrip Bylaws provide that BioScrip shall have power to purchase and maintain insurance on behalf of any person who is or was a director, officer, employee or agent of BioScrip against any liability asserted against him or her and incurred by him or her in any such capacity, or arising out of his status as such, whether or not BioScrip would have the power to indemnify him against such liability under the provisions of the BioScrip Bylaws.
|
| | | |
|
Change of Control Laws
|
| |||
| In general, Section 203 of the DGCL, subject to certain exceptions set forth therein, prohibits a business combination between a corporation and an interested stockholder within three years of the time such stockholder became an interested stockholder, unless (a) prior to such time, the board of directors of the corporation approved either the business combination or the transaction that resulted in the stockholder becoming an interested stockholder, (b) upon consummation of the transaction that resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced, exclusive of shares owned by directors who are also officers and by certain employee stock plans, or (c) at or subsequent to such time, the business combination is approved by the board of directors of the corporation and authorized by the affirmative vote at a stockholders’ meeting of at least 662∕3% of the outstanding voting stock of the corporation which is not owned by the interested stockholder. | | | Because the Amended Charter and the bylaws of BioScrip immediately after the closing do not contain a provision expressly electing not to be governed by Section 203 of the DGCL, BioScrip will be subject to Section 203 of the DGCL after the consummation of the mergers. | |
| Because the Current Charter and the BioScrip Bylaws do not contain a provision expressly electing not to be governed by Section 203 of the DGCL, BioScrip is subject to Section 203 of the DGCL. | | |
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
|
Forum Selection
|
| |||
| The Current Charter and BioScrip Bylaws do not contain a provision designating a sole and exclusive forum for stockholder claims. | | | The Amended Charter provides that, unless BioScrip consents in writing to the selection of an alternative forum, the Court of Chancery of the State of Delaware (or, if the Court of Chancery does not have jurisdiction, the United States District Court for the District of Delaware) shall, to the fullest extent permitted by law, be the sole and exclusive forum for (i) any derivative action or proceeding brought on behalf of BioScrip, (ii) any action asserting a claim of breach of a fiduciary duty owed by any director, officer, employee or stockholder of BioScrip to BioScrip or its stockholders, (iii) any action asserting a claim arising pursuant to any provision of the DGCL or as to which the DGCL confers jurisdiction on the Court of Chancery of the State of Delaware, the Amended Charter or the bylaws of BioScrip or (iv) any action asserting a claim governed by the internal affairs doctrine. | |
|
Stockholder Rights Plans
|
| |||
| BioScrip currently has a tax asset protection plan in place. The Tax Asset Protection Plan works by significantly diluting the stock ownership of any person or group that acquires 4.9%, or more of the outstanding BioScrip common stock without the approval of the BioScrip Board. | | | The Merger Agreement provides that, effective as of the effective time of the First Merger, BioScrip will terminate the Tax Asset Protection Plan (unless the Tax Asset Protection Plan has expired in accordance with its terms). | |
|
Waiver of Corporate Opportunities
|
| |||
| Delaware law generally imposes upon directors and officers of a corporation the fiduciary duty of loyalty, which generally prohibits such persons from appropriating new business prospects for themselves without first offering them to the corporation for which they serve as a director and officer. However, the Section 122(17) of the DGCL permits a corporation to “renounce, in its certificate of incorporation or by action of its board of directors, any interest or expectancy of the corporation in, or in being offered an opportunity to participate in, specified business opportunities or specified classes or categories of business opportunities that are presented to the corporation or 1 or more of its officers, directors or stockholders.” The Current Charter does not contain any renunciation or waiver of the duty of loyalty otherwise applicable to its officers and directors. |
| | The Amended Charter contains certain provisions that waive certain fiduciary and other duties imposed under applicable law to the conduct of directors or officers of BioScrip that are affiliated with Omega Parent and its Affiliated Companies (as described below) and their respective directors, partners, principals, officers, members, managers and/or employees, including any of the foregoing who serve as officers or directors of BioScrip (collectively, the “Exempted Persons”), and the powers, rights, duties and liabilities of BioScrip and its officers, directors and stockholders in connection therewith. The Amended Charter defines “Affiliated Companies” to mean (a) Madison Dearborn Partners, LLC, Madison Dearborn Partners VI-A&C, L.P., Madison Dearborn Partners VI-B, L.P. and MDP Global Investors Limited (collectively, the “MDP Group”), (b) Walgreens Company, (c) any affiliate of the MDP Group, Walgreens, any investment fund managed by any |
|
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
| | | | member of the MDP Group and (d) in respect of BioScrip, any company controlled by BioScrip. The Amended Charter provides that, to the fullest extent permitted by applicable law, none of the Exempted Persons shall have any fiduciary duty to refrain from engaging directly or indirectly in the same or similar business activities or lines of business as BioScrip or any of its Affiliated Companies, and no Exempted Person shall be liable to BioScrip or its stockholders for breach of any fiduciary duty solely by reason of any such activities of Omega Parent, its Affiliated Companies or such Exempted Person. To the fullest extent permitted by applicable law, BioScrip, on behalf of itself and its Affiliated Companies, renounces any interest or expectancy of BioScrip and its Affiliated Companies in, or in being offered an opportunity to participate in, business opportunities that are from time to time presented to the Exempted Persons, even if the opportunity is one that BioScrip or its Affiliated Companies might reasonably be deemed to have pursued or had the ability or desire to pursue if granted the opportunity to do so, and each Exempted Person shall have no duty to communicate or offer such business opportunity to BioScrip or its Affiliated Companies and, to the fullest extent permitted by applicable law, shall not be liable to BioScrip, any of its Affiliated Companies or its stockholders for breach of any fiduciary or other duty, as a director, officer or stockholder of BioScrip solely, by reason of the fact that Omega Parent, its Affiliated Companies or any such Exempted Person pursues or acquires such business opportunity, sells, assigns, transfers or directs such business opportunity to another person or fails to present such business opportunity, or information regarding such business opportunity, to BioScrip or any of its Affiliated Companies. Notwithstanding the foregoing, BioScrip does not renounce any interest or expectancy it may have in (i) any business opportunity that is expressly offered to any Exempted Person solely in his or her capacity as a director or officer of BioScrip, and not in any other capacity, or (ii) any business opportunity that any Exempted Person first learns of in his or her capacity as a director or officer of BioScrip. |
|
|
BioScrip Prior to First Merger
|
| |
BioScrip After First Merger
|
|
| | | | The Amended Charter provides that any amendment to its corporate opportunity provisions requires the affirmative vote of holders of at least 80% of the voting power of the then-outstanding voting stock. | |
|
Preemptive Rights
|
| |||
| The Current Charter does not provide for any preemptive rights for BioScrip stockholders. | | | The Amended Charter does not provide for any preemptive rights for BioScrip stockholders. | |
|
Dividends
|
| |||
| The DGCL permits the payment of dividends to stockholders only out of surplus (as defined in the DGCL) or, if there is no such surplus, net profits for the fiscal year in which the dividend is declared and for the preceding fiscal year; provided, however, that dividends may not be paid out of net profits if, after the payment of such dividends, the corporation’s capital would be less than the capital represented by the outstanding stock of all classes having a preference upon the distribution of the corporation’s assets. The Series A Certificate of Designations and the Series C Certificate of Designations provide that the Series A Preferred Stock and the Series C Preferred Stock rank senior to BioScrip common stockholders and holders of any other capital stock of BioScrip that BioScrip has not expressly provided will rank in parity with, or senior to, the Series A Preferred Stock and the Series C Preferred Stock, with respect to dividend rights and rights upon dissolution, winding up and liquidation of BioScrip. Subject to certain specified exceptions, BioScrip may not declare a dividend payable in respect of BioScrip common stock without also paying a dividend to the Series A Preferred Stock and the Series C Preferred Stock (on an as-converted basis). The Series A Certificate of Designations and the Series C Certificate of Designations also contain provisions such that, in the event BioScrip does not declare and pay a dividend for a fiscal quarter, the liquidation preference of each share of Series A Preferred Stock and Series C Preferred Stock shall be increased to an amount equal to the liquidation preference in effect at the start of the applicable fiscal quarter, plus an amount equal to such then applicable liquidation preference multiplied by 11.5% per annum. In addition, the Series C Certificate of Designations provides that the foregoing accrued dividends shall be adjusted upwards with respect to the Series C Preferred Stock, if the consolidated EBITDA of BioScrip surpasses certain thresholds set forth therein. |
| |
The Amended Charter provides that, subject to the rights of the holders of Preferred Stock and to the other provisions of applicable law and the Amended Charter, holders of BioScrip common stock shall be entitled to receive equally, on a per share basis, such dividends and other distributions in cash, securities or other property of BioScrip if, as and when declared thereon by the BioScrip Board from time to time out of assets or funds of BioScrip legally available therefor.
Following closing, the Series C Preferred Stock will be repurchased by BioScrip and the Series A Preferred Stock will be converted and redeemed in accordance with the Series A COD Amendment.
|
|
| | |
Years ended December 31,
|
| |
Three months ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2018
(audited) |
| |
2017
(audited) |
| |
2016
(audited) |
| |
2019
(unaudited) |
| |
2018
(unaudited) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Revenue
|
| | | $ | 2,001,132 | | | | | | 100% | | | | | $ | 1,828,046 | | | | | | 100% | | | | | $ | 1,711,438 | | | | | | 100% | | | | | $ | 493,010 | | | | | | 100% | | | | | $ | 474,928 | | | | | | 100% | | |
Cost of revenue
|
| | | | 1,517,576 | | | | | | 75.8% | | | | | | 1,382,047 | | | | | | 75.6% | | | | | | 1,262,131 | | | | | | 73.7% | | | | | | 378,298 | | | | | | 76.7% | | | | | | 358,947 | | | | | | 75.6% | | |
Gross profit
|
| | | | 483,556 | | | | | | 24.2% | | | | | | 445,999 | | | | | | 24.4% | | | | | | 449,307 | | | | | | 26.3% | | | | | | 114,712 | | | | | | 23.3% | | | | | | 115,981 | | | | | | 24.4% | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Selling, general and administrative
expenses |
| | | | 345,884 | | | | | | 17.3% | | | | | | 338,456 | | | | | | 18.5% | | | | | | 328,928 | | | | | | 19.2% | | | | | | 82,787 | | | | | | 16.8% | | | | | | 89,526 | | | | | | 18.9% | | |
Provision for doubtful accounts
|
| | | | 61,341 | | | | | | 3.1% | | | | | | 45,602 | | | | | | 2.5% | | | | | | 38,528 | | | | | | 2.3% | | | | | | 16,518 | | | | | | 3.4% | | | | | | 14,285 | | | | | | 3.0% | | |
Depreciation and amortization expense
|
| | | | 38,062 | | | | | | 1.9% | | | | | | 34,662 | | | | | | 1.9% | | | | | | 29,403 | | | | | | 1.7% | | | | | | 9,969 | | | | | | 2.0% | | | | | | 9,105 | | | | | | 1.9% | | |
Total operating expenses
|
| | | | 445,287 | | | | | | 22.3% | | | | | | 418,720 | | | | | | 22.9% | | | | | | 396,859 | | | | | | 23.2% | | | | | | 109,274 | | | | | | 22.2% | | | | | | 112,916 | | | | | | 23.8% | | |
Operating income
|
| | | | 38,269 | | | | | | 1.9% | | | | | | 27,279 | | | | | | 1.5% | | | | | | 52,448 | | | | | | 3.1% | | | | | | 5,438 | | | | | | 1.1% | | | | | | 3,065 | | | | | | 0.6% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Interest expense
|
| | | | (45,824) | | | | | | (2.3)% | | | | | | (44,307) | | | | | | (2.4)% | | | | | | (43,388) | | | | | | (2.5)% | | | | | | (11,045) | | | | | | -2.2% | | | | | | (11,281) | | | | | | -2.4% | | |
Equity in earnings of joint ventures
|
| | | | 1,020 | | | | | | 0.1% | | | | | | 2,186 | | | | | | 0.1% | | | | | | 1,700 | | | | | | 0.1% | | | | | | 549 | | | | | | 0.1% | | | | | | 144 | | | | | | 0.0% | | |
Other, net
|
| | | | (2,233) | | | | | | (0.1)% | | | | | | 135 | | | | | | (0.0)% | | | | | | 152 | | | | | | (0.0)% | | | | | | (76) | | | | | | 0.0% | | | | | | (79) | | | | | | 0.0% | | |
Total other expense
|
| | | | (47,037) | | | | | | (2.4)% | | | | | | (41,986) | | | | | | (2.3)% | | | | | | (41,536) | | | | | | (2.4)% | | | | | | (10,572) | | | | | | -2.1% | | | | | | (11,216) | | | | | | -2.4% | | |
(Loss) income before income taxes
|
| | | | (8,768) | | | | | | (0.4)% | | | | | | (14,707) | | | | | | (0.8)% | | | | | | 10,912 | | | | | | 0.6% | | | | | | (5,134) | | | | | | -1.0% | | | | | | (8,151) | | | | | | -1.7% | | |
Income tax (benefit) expense
|
| | | | (2,653) | | | | | | (0.1)% | | | | | | (18,585) | | | | | | (1.0)% | | | | | | 7,002 | | | | | | 0.4% | | | | | | (1,422) | | | | | | -0.3% | | | | | | (1,300) | | | | | | -0.3% | | |
Net (loss) income
|
| | | $ | (6,115) | | | | | | (0.3)% | | | | | $ | 3,878 | | | | | | 0.2% | | | | | $ | 3,910 | | | | | | 0.2% | | | | | | (3,712) | | | | | | -0.8% | | | | | | (6,851) | | | | | | -1.4% | | |
Other comprehensive income, net of
tax: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Changes in unrealized gains on cash flow hedges, net of income taxes
|
| | | | 774 | | | | | | 0.0% | | | | | | 58 | | | | | | 0.0% | | | | | | — | | | | | | — | | | | | | (505) | | | | | | -0.1% | | | | | | 1,030 | | | | | | 0.2% | | |
Other comprehensive income
|
| | | | 774 | | | | | | 0.0% | | | | | | 58 | | | | | | 0.0% | | | | | | — | | | | | | — | | | | | | (505) | | | | | | -0.1% | | | | | | 1,030 | | | | | | 0.2% | | |
Net comprehensive (loss) income
|
| | | $ | (5,341) | | | | | | (0.3)% | | | | | $ | 3,936 | | | | | | 0.2% | | | | | $ | 3,910 | | | | | | 0.2% | | | | | $ | (4,217) | | | | | | -0.9% | | | | | $ | (5,821) | | | | | | -1.2% | | |
|
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||||||||
| | |
2019
(unaudited) |
| |
Variance
|
| |
2018
(unaudited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Net revenue
|
| | | $ | 493,010 | | | | | $ | 18,082 | | | | | | 3.8% | | | | | $ | 474,928 | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||||||||
| | |
2019
(unaudited) |
| |
Variance
|
| |
2018
(unaudited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Cost of revenue
|
| | | $ | 378,298 | | | | | $ | 19,351 | | | | | | 5.4% | | | | | $ | 358,947 | | | | | ||||
Gross profit margin
|
| | | | 23.3% | | | | | | | | | | | | | | | | | | 24.4% | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||||||||
| | |
2019
(unaudited) |
| |
Variance
|
| |
2018
(unaudited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Operating costs and expenses: | | | | | | | | ||||||||||||||||||||||||
Selling, general and administrative expenses
|
| | | $ | 82,787 | | | | | $ | (6,739) | | | | | | (7.5)% | | | | | $ | 89,526 | | | | | ||||
Provision for doubtful accounts
|
| | | | 16,518 | | | | | | 2,233 | | | | | | 15.6% | | | | | | 14,285 | | | | | ||||
Depreciation and amortization expense
|
| | | | 9,969 | | | | | | 864 | | | | | | 9.5% | | | | | | 9,105 | | | | | ||||
Total operating expenses
|
| | | $ | 109,274 | | | | | $ | (3,642) | | | | | | (3.2)% | | | | | $ | 112,916 | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||||||||
| | |
2019
(unaudited) |
| |
Variance
|
| |
2018
(unaudited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Other income (expense): | | | | | | | | ||||||||||||||||||||||||
Interest expense
|
| | | $ | (11,045) | | | | | $ | 236 | | | | | | (2.1)% | | | | | $ | (11,281) | | | | | ||||
Equity in earnings of joint ventures
|
| | | | 549 | | | | | | 405 | | | | | | 281.3% | | | | | | 144 | | | | | ||||
Other, net
|
| | | | (76) | | | | | | 3 | | | | | | (3.8)% | | | | | | (79) | | | | | ||||
Total other expense
|
| | | $ | (10,572) | | | | | $ | 644 | | | | | | (5.7)% | | | | | $ | (11,216) | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||||||||
| | |
2019
(unaudited) |
| |
Variance
|
| |
2018
(unaudited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Income tax (benefit)
|
| | | $ | (1,422) | | | | | $ | 122 | | | | | | 9.4% | | | | | $ | (1,300) | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||||||||
| | |
2019
(unaudited) |
| |
Variance
|
| |
2018
(unaudited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Net (loss)
|
| | | $ | (3,712) | | | | | $ | 3,139 | | | | | | 45.8% | | | | | $ | (6,851) | | | | | ||||
Other comprehensive income (loss), net of tax: | | | | | | | | ||||||||||||||||||||||||
Changes in unrealized (losses) gains on cash flow hedges, net of income taxes
|
| | | $ | (505) | | | | | $ | (1,535) | | | | | | (149.0)% | | | | | $ | 1,030 | | | | | ||||
Other comprehensive income (loss)
|
| | | $ | (505) | | | | | $ | (1,535) | | | | | | (149.0)% | | | | | $ | 1,030 | | | | | ||||
Net comprehensive (loss)
|
| | | $ | (4,217) | | | | | $ | 1,604 | | | | | | 27.6% | | | | | $ | (5,821) | | | | |
| | |
Twelve Months Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2018
(audited) |
| |
Variance
|
| |
2017
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Net revenue
|
| | | $ | 2,001,132 | | | | | $ | 173,086 | | | | | | 9.5% | | | | | $ | 1,828,046 | | | | |
| | |
Twelve Months Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2018
(audited) |
| |
Variance
|
| |
2017
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Cost of revenue
|
| | | $ | 1,517,576 | | | | | $ | 135,529 | | | | | | 9.8% | | | | | $ | 1,382,047 | | | | | ||||
Gross profit margin
|
| | | | 24.2% | | | | | | | | | | | | | | | | | | 24.4% | | | | |
| | |
Twelve Months Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2018
(audited) |
| |
Variance
|
| |
2017
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Selling, general and administrative expenses
|
| | | $ | 345,884 | | | | | $ | 7,428 | | | | | | 2.2% | | | | | $ | 338,456 | | | | | ||||
Provision for doubtful accounts
|
| | | | 61,341 | | | | | | 15,739 | | | | | | 34.5% | | | | | | 45,602 | | | | | ||||
Depreciation and amortization expense
|
| | | | 38,062 | | | | | | 3,400 | | | | | | 9.8% | | | | | | 34,662 | | | | | ||||
Total operating expenses
|
| | | $ | 445,287 | | | | | $ | 26,567 | | | | | | 6.3% | | | | | $ | 418,720 | | | | |
| | |
Twelve Months Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2018
(audited) |
| |
Variance
|
| |
2017
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Interest expense
|
| | | $ | (45,824) | | | | | $ | (1,517) | | | | | | 3.4% | | | | | $ | (44,307) | | | | | ||||
Equity in earnings of joint ventures
|
| | | | 1,020 | | | | | | (1,166) | | | | | | (53.3)% | | | | | | 2,186 | | | | | ||||
Other, net
|
| | | | (2,233) | | | | | | (2,368) | | | | | | 1754.1% | | | | | | 135 | | | | | ||||
Total other expense
|
| | | $ | (47,037) | | | | | $ | (5,051) | | | | | | 12.0% | | | | | $ | (41,986) | | | | |
| | |
Twelve Months Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2018
(audited) |
| |
Variance
|
| |
2017
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Income tax (benefit) expense
|
| | | $ | (2,653) | | | | | $ | 15,932 | | | | | | 85.7% | | | | | $ | (18,585) | | | | |
| | |
Twelve Months Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2018
(audited) |
| |
Variance
|
| |
2017
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Net (loss) income
|
| | | $ | (6,115) | | | | | $ | (9,993) | | | | | | (257.7)% | | | | | $ | 3,878 | | | | | ||||
Other comprehensive income, net of tax: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Changes in unrealized gains on cash flow hedges, net of income taxes
|
| | | $ | 774 | | | | | $ | 716 | | | | | | 1234.5% | | | | | $ | 58 | | | | | ||||
Other comprehensive income
|
| | | $ | 774 | | | | | $ | 716 | | | | | | 1234.5% | | | | | $ | 58 | | | | | ||||
Net comprehensive (loss) income
|
| | | $ | (5,341) | | | | | $ | (9,277) | | | | | | (235.7)% | | | | | $ | 3,936 | | | | |
| | |
Twelve Months Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2017
(audited) |
| |
Variance
|
| |
2016
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Net revenue
|
| | | $ | 1,828,046 | | | | | $ | 116,608 | | | | | | 6.8% | | | | | $ | 1,711,438 | | | | |
| | |
Twelve Months Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2017
(audited) |
| |
Variance
|
| |
2016
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Cost of revenue
|
| | | $ | 1,382,047 | | | | | $ | 119,916 | | | | | | 9.5% | | | | | $ | 1,262,131 | | | | | ||||
Gross profit margin
|
| | | | 24.4% | | | | | | | | | | | | | | | | | | 26.3% | | | | |
| | |
Twelve Months Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2017
(audited) |
| |
Variance
|
| |
2016
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Selling, general and administrative expenses
|
| | | $ | 338,456 | | | | | $ | 9,528 | | | | | | 2.9% | | | | | $ | 328,928 | | | | | ||||
Provision for doubtful accounts
|
| | | | 45,602 | | | | | | 7,074 | | | | | | 18.4% | | | | | | 38,528 | | | | | ||||
Depreciation and amortization expense
|
| | | | 34,662 | | | | | | 5,259 | | | | | | 17.9% | | | | | | 29,403 | | | | | ||||
Total operating expenses
|
| | | $ | 418,720 | | | | | $ | 21,861 | | | | | | 5.5% | | | | | $ | 396,859 | | | | |
| | |
Twelve Months Ended December 31
|
| |||||||||||||||||||||||||||
| | |
2017
(audited) |
| |
Variance
|
| |
2016
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Interest expense
|
| | | $ | (44,307) | | | | | $ | (919) | | | | | | 2.1% | | | | | $ | (43,388) | | | | | ||||
Equity in earnings of joint ventures
|
| | | | 2,186 | | | | | | 486 | | | | | | 28.6% | | | | | | 1,700 | | | | | ||||
Other, net
|
| | | | 135 | | | | | | (17) | | | | | | (11.2)% | | | | | | 152 | | | | | ||||
Total other expense
|
| | | $ | (41,986) | | | | | $ | (450) | | | | | | 1.1% | | | | | $ | (41,536) | | | | |
| | |
Twelve Months Ended December 31
|
| |||||||||||||||||||||||||||
| | |
2017
(audited) |
| |
Variance
|
| |
2016
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Income tax (benefit) expense
|
| | | $ | (18,585) | | | | | $ | (25,587) | | | | | | (365.4)% | | | | | $ | 7,002 | | | | |
| | |
Twelve Months Ended December 31
|
| |||||||||||||||||||||||||||
| | |
2017
(audited) |
| |
Variance
|
| |
2016
(audited) |
| | | |||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | |||||||||||||||||||||||||
Net income
|
| | | $ | 3,878 | | | | | $ | (32) | | | | | | (0.8)% | | | | | $ | 3,910 | | | | | ||||
Other comprehensive income, net of tax: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Changes in unrealized gains on cash flow hedges, net of income taxes
|
| | | $ | 58 | | | | | $ | 58 | | | | | | — | | | | | | — | | | | | ||||
Other comprehensive income
|
| | | $ | 58 | | | | | $ | 58 | | | | | | — | | | | | | — | | | | | ||||
Net comprehensive income
|
| | | $ | 3,936 | | | | | $ | 26 | | | | | | 0.7% | | | | | $ | 3,910 | | | | |
| | |
March 31,
2019 (unaudited) |
| |
December 31,
2018 (audited) |
| |
December 31,
2017 (audited) |
| |
December 31,
2016 (audited) |
| ||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||
Accounts receivable
|
| | | $ | 373,239 | | | | | $ | 370,530 | | | | | $ | 329,115 | | | | | $ | 284,884 | | |
Less allowance for doubtful accounts
|
| | | | (63,336) | | | | | | (60,361) | | | | | | (42,826) | | | | | | (32,114) | | |
Accounts receivable, net of allowance for doubtful accounts
|
| | | $ | 309,903 | | | | | $ | 310,169 | | | | | $ | 286,289 | | | | | $ | 252,770 | | |
Allowance for doubtful accounts, as percentage of accounts receivable
|
| | | | 17.0% | | | | | | 16.3% | | | | | | 13.0% | | | | | | 11.3% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||
| | |
2019
(unaudited) |
| |
Variance
|
| |
2018
(unaudited) |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 9,080 | | | | | $ | 23,788 | | | | | $ | (14,708) | | |
Net cash used in investing activities
|
| | | | (4,731) | | | | | | 1,520 | | | | | | (6,251) | | |
Net cash used in financing activities
|
| | | | (3,038) | | | | | | (2,000) | | | | | | (1,038) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 1,311 | | | | | | 23,308 | | | | | | (21,997) | | |
Cash and cash equivalents – beginning of the period
|
| | | | 36,391 | | | | | | (16,725) | | | | | | 53,116 | | |
Cash and cash equivalents – end of period
|
| | | $ | 37,702 | | | | | $ | 6,583 | | | | | $ | 31,119 | | |
| | |
Twelve Months Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2018
(audited) |
| |
Variance
|
| |
2017
(audited) |
| | | | |||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | ||||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 24,428 | | | | | $ | (13,443) | | | | | $ | 37,871 | | | | | | ||||||
Net cash used in investing activities
|
| | | | (37,003) | | | | | | (12,531) | | | | | | (24,472) | | | | | | ||||||
Net cash used in financing activities
|
| | | | (4,150) | | | | | | 1,000 | | | | | | (5,150) | | | | | | ||||||
Net (decrease) increase in cash and cash equivalents
|
| | | | (16,725) | | | | | | (24,974) | | | | | | 8,249 | | | | | | ||||||
Cash and cash equivalents – beginning of the period
|
| | | | 53,116 | | | | | | 8,249 | | | | | | 44,867 | | | | | | ||||||
Cash and cash equivalents – end of period
|
| | | $ | 36,391 | | | | | $ | (16,725) | | | | | $ | 53,116 | | | | | |
| | |
Twelve Months Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2017
(audited) |
| |
Variance
|
| |
2016
(audited) |
| | | | |||||||||||||||
| | |
(in thousands, except for percentages)
|
| | | ||||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 37,871 | | | | | $ | (48,226) | | | | | $ | 86,097 | | | | | | ||||||
Net cash used in investing activities
|
| | | | (24,472) | | | | | | 17,928 | | | | | | (42,400) | | | | | | ||||||
Net cash used in financing activities
|
| | | | (5,150) | | | | | | 14,692 | | | | | | (19,842) | | | | | | ||||||
Net increase in cash and cash equivalents
|
| | | | 8,249 | | | | | | (15,606) | | | | | | 23,855 | | | | | | ||||||
Cash and cash equivalents – beginning of the period
|
| | | | 44,867 | | | | | | 23,855 | | | | | | 21,012 | | | | | | ||||||
Cash and cash equivalents – end of period
|
| | | $ | 53,116 | | | | | $ | 8,249 | | | | | $ | 44,867 | | | | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1 – 3
years |
| |
3 – 5
years |
| |
More than
5 years |
| |||||||||||||||
Long-term debt obligations(1)
|
| | | $ | 551,513 | | | | | $ | 4,150 | | | | | $ | 8,300 | | | | | $ | 539,063 | | | | | $ | — | | |
Interest payments on long-term debt
obligations(2) |
| | | | 180,075 | | | | | | 41,217 | | | | | | 81,675 | | | | | | 57,183 | | | | | | — | | |
Operating lease obligations
|
| | | | 59,463 | | | | | | 15,611 | | | | | | 21,770 | | | | | | 10,997 | | | | | | 11,085 | | |
Total
|
| | | $ | 791,051 | | | | | $ | 60,978 | | | | | $ | 111,745 | | | | | $ | 607,243 | | | | | $ | 11,085 | | |
| | |
Three Months Ended
March 31, |
| | |||||||||||
| | |
2019
|
| |
2018
|
| | ||||||||
| | |
(in thousands)
|
| ||||||||||||
Net income (loss)
|
| | | $ | (3,712) | | | | | $ | (6,851) | | | | ||
Interest expense, net
|
| | | | 11,045 | | | | | | 11,281 | | | | ||
Income tax (benefit)
|
| | | | (1,422) | | | | | | (1,300) | | | | ||
Depreciation and amortization expense
|
| | | | 10,749 | | | | | | 9,872 | | | | ||
Accounting principle changes and non-cash charges
|
| | | | 1,535 | | | | | | — | | | | ||
Stock-based incentive compensation
|
| | | | 584 | | | | | | 438 | | | | ||
Restructuring, acquisition, integration and other
|
| | | | 577 | | | | | | 2,712 | | | | ||
Consolidated Adjusted EBITDA
|
| | | $ | 19,356 | | | | | $ | 16,152 | | | |
| | |
Twelve Months Ended
December 31, |
| |||||||||||||||
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net income (loss) from continuing operations
|
| | | $ | (6,115) | | | | | $ | 3,878 | | | | | $ | 3,910 | | |
Interest expense, net
|
| | | | 45,824 | | | | | | 44,307 | | | | | | 43,388 | | |
Income tax (benefit) expense
|
| | | | (2,653) | | | | | | (18,585) | | | | | | 7,002 | | |
Depreciation and amortization expense
|
| | | | 41,055 | | | | | | 38,062 | | | | | | 32,451 | | |
Accounting principle changes and non-cash charges
|
| | | | — | | | | | | — | | | | | | (5,002) | | |
Stock-based incentive compensation
|
| | | | 2,139 | | | | | | 1,455 | | | | | | 1,234 | | |
Loss on extinguishment of debt
|
| | | | 72 | | | | | | — | | | | | | — | | |
Impairment and business interruption losses
|
| | | | 2,207 | | | | | | — | | | | | | — | | |
Management and director fees
|
| | | | 2,208 | | | | | | 2,167 | | | | | | 2,206 | | |
Restructuring, acquisition, integration and other
|
| | | | 10,358 | | | | | | 12,283 | | | | | | 12,408 | | |
Consolidated Adjusted EBITDA
|
| | | $ | 95,095 | | | | | $ | 83,567 | | | | | $ | 97,597 | | |
| | |
Twelve Months Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Risk-free interest rate(1)
|
| | | | 2.25% | | | | | | 1.39% | | |
Average time to liquidity (years)(2)
|
| | | | 2.13 | | | | | | 2.89 | | |
Volatility(3) | | | | | 47.00% | | | | | | 37.00% | | |
Discount for lack of marketability(4)
|
| | | | 30.00% | | | | | | 30.00% | | |
Weighted-average granted date fair value of options granted during period
|
| | | $ | 1.13 | | | | | $ | 1.16 | | |
| | |
Page
|
| |||
| | | | 200 | | | |
| | | | 201 | | | |
| | | | 202 | | | |
| | | | 203 | | | |
Notes to Unaudited Condensed Consolidated Financial Statements
|
| | | | 204 – 210 | | |
| | |
March 31,
2019 (unaudited) |
| |
December 31,
2018 (audited) |
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 37,702 | | | | | $ | 36,391 | | |
Accounts receivable, less allowance of $63,336 and $60,361, respectively
|
| | | | 309,903 | | | | | | 310,169 | | |
Inventories
|
| | | | 90,030 | | | | | | 83,340 | | |
Prepaid expenses and other current assets
|
| | | | 29,025 | | | | | | 37,525 | | |
Total current assets
|
| | | | 466,660 | | | | | | 467,425 | | |
NONCURRENT ASSETS: | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 90,887 | | | | | | 93,142 | | |
Intangible assets, net
|
| | | | 214,817 | | | | | | 219,713 | | |
Goodwill
|
| | | | 639,011 | | | | | | 639,011 | | |
Other noncurrent assets
|
| | | | 15,921 | | | | | | 15,462 | | |
Total noncurrent assets
|
| | | | 960,636 | | | | | | 967,328 | | |
TOTAL ASSETS
|
| | | $ | 1,427,296 | | | | | $ | 1,434,753 | | |
LIABILITIES AND SHAREHOLDER’S EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 184,491 | | | | | $ | 187,886 | | |
Amounts due to plan sponsors
|
| | | | 12,774 | | | | | | 12,189 | | |
Accrued compensation and employee benefits
|
| | | | 23,756 | | | | | | 24,895 | | |
Accrued expenses and other current liabilities
|
| | | | 15,862 | | | | | | 10,877 | | |
Long term debt – current portion
|
| | | | 4,150 | | | | | | 4,150 | | |
Total current liabilities
|
| | | | 241,033 | | | | | | 239,997 | | |
NONCURRENT LIABILITIES: | | | | | | | | | | | | | |
Long term debt, net of discount and deferred financing costs
|
| | | | 534,986 | | | | | | 535,225 | | |
Deferred income taxes
|
| | | | 31,399 | | | | | | 33,481 | | |
Other noncurrent liabilities
|
| | | | 22,707 | | | | | | 23,225 | | |
Total noncurrent liabilities
|
| | | | 589,092 | | | | | | 591,931 | | |
Total liabilities
|
| | | | 830,125 | | | | | | 831,928 | | |
SHAREHOLDER’S EQUITY: | | | | | | | | | | | | | |
Common stock, $0.01 par value; 1,000 shares authorized, issued, and outstanding
|
| | | | — | | | | | | — | | |
Paid-in capital
|
| | | | 618,219 | | | | | | 619,635 | | |
Management notes receivable
|
| | | | (1,640) | | | | | | (1,619) | | |
Accumulated deficit
|
| | | | (19,747) | | | | | | (16,035) | | |
Accumulated other comprehensive income
|
| | | | 339 | | | | | | 844 | | |
Total shareholder’s equity
|
| | | | 597,171 | | | | | | 602,825 | | |
TOTAL LIABILITIES AND SHAREHOLDER’S EQUITY
|
| | | $ | 1,427,296 | | | | | $ | 1,434,753 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
NET REVENUE
|
| | | $ | 493,010 | | | | | $ | 474,928 | | |
COST OF REVENUE
|
| | | | 378,298 | | | | | | 358,947 | | |
GROSS PROFIT
|
| | | | 114,712 | | | | | | 115,981 | | |
OPERATING COSTS AND EXPENSES: | | | | | | | | | | | | | |
Selling, general and administrative expenses
|
| | | | 82,787 | | | | | | 89,526 | | |
Provision for doubtful accounts
|
| | | | 16,518 | | | | | | 14,285 | | |
Depreciation and amortization expense
|
| | | | 9,969 | | | | | | 9,105 | | |
Total operating expenses
|
| | | | 109,274 | | | | | | 112,916 | | |
OPERATING INCOME
|
| | | | 5,438 | | | | | | 3,065 | | |
OTHER INCOME (EXPENSE): | | | | | | | | | | | | | |
Interest expense
|
| | | | (11,045) | | | | | | (11,281) | | |
Equity in earnings of joint ventures
|
| | | | 549 | | | | | | 144 | | |
Other, net
|
| | | | (76) | | | | | | (79) | | |
Total other expense
|
| | | | (10,572) | | | | | | (11,216) | | |
LOSS BEFORE INCOME TAXES
|
| | | | (5,134) | | | | | | (8,151) | | |
INCOME TAX BENEFIT
|
| | | | (1,422) | | | | | | (1,300) | | |
NET LOSS
|
| | | $ | (3,712) | | | | | $ | (6,851) | | |
OTHER COMPREHENSIVE (LOSS) INCOME, NET OF TAX | | | | | | | | | | | | | |
Change in unrealized (loss) gains on cash flow hedges, net of income tax benefit (expense) of $242 and ($355), respectively
|
| | | | (505) | | | | | | 1,030 | | |
OTHER COMPREHENSIVE (LOSS) INCOME
|
| | | | (505) | | | | | | 1,030 | | |
NET COMPREHENSIVE LOSS
|
| | | $ | (4,217) | | | | | $ | (5,821) | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,712) | | | | | $ | (6,851) | | |
Adjustments to reconcile net loss to net cash provided by (used in) operations:
|
| | | | | | | | | | | | |
Depreciation and amortization expense
|
| | | | 10,749 | | | | | | 9,872 | | |
Deferred income taxes – net
|
| | | | (2,082) | | | | | | (1,238) | | |
Loss on sale of assets
|
| | | | 112 | | | | | | — | | |
Gain on business casualty loss
|
| | | | (626) | | | | | | — | | |
Amortization of deferred financing costs
|
| | | | 799 | | | | | | 777 | | |
Equity in earnings of joint ventures
|
| | | | (549) | | | | | | (144) | | |
Incentive compensation expense
|
| | | | 584 | | | | | | 438 | | |
Interest on management notes receivable
|
| | | | (21) | | | | | | (17) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | 266 | | | | | | (15,366) | | |
Inventories
|
| | | | (6,690) | | | | | | 12,498 | | |
Prepaid expenses and other current assets
|
| | | | 7,995 | | | | | | (6,126) | | |
Accounts payable
|
| | | | (3,395) | | | | | | (18,531) | | |
Amounts due to plan sponsors
|
| | | | 585 | | | | | | 1,366 | | |
Accrued compensation and employee benefits
|
| | | | (1,139) | | | | | | 3,038 | | |
Accrued expenses and other current liabilities
|
| | | | 6,632 | | | | | | 5,648 | | |
Other noncurrent assets and liabilities
|
| | | | (428) | | | | | | (72) | | |
Net cash provided by (used in) operating activities
|
| | | | 9,080 | | | | | | (14,708) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Acquisition of property and equipment
|
| | | | (5,367) | | | | | | (6,251) | | |
Insurance proceeds from business casualty loss
|
| | | | 626 | | | | | | — | | |
Proceeds from sale of assets
|
| | | | 10 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (4,731) | | | | | | (6,251) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Redemptions to related parties
|
| | | | (2,000) | | | | | | — | | |
Repayments of debt
|
| | | | (1,038) | | | | | | (1,038) | | |
Net cash used in financing activities
|
| | | | (3,038) | | | | | | (1,038) | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
| | | | 1,311 | | | | | | (21,997) | | |
Cash and cash equivalents – beginning of the period
|
| | | | 36,391 | | | | | | 53,116 | | |
CASH AND CASH EQUIVALENTS – END OF PERIOD
|
| | | $ | 37,702 | | | | | $ | 31,119 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 6,321 | | | | | $ | 10,732 | | |
Cash paid for income taxes
|
| | | $ | 180 | | | | | $ | 229 | | |
| | |
Common
Stock |
| |
Paid-In
Capital |
| |
Management
Notes Receivable |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Shareholder’s
Equity |
| ||||||||||||||||||
Balance – December 31, 2017
|
| | | $ | — | | | | | $ | 617,071 | | | | | $ | (1,116) | | | | | $ | (9,920) | | | | | $ | 70 | | | | | $ | 606,105 | | |
Shareholder’s contribution
|
| | | | — | | | | | | 425 | | | | | | (425) | | | | | | — | | | | | | — | | | | | | — | | |
Interest on management notes receivable
|
| | | | — | | | | | | — | | | | | | (17) | | | | | | — | | | | | | — | | | | | | (17) | | |
Incentive compensation
|
| | | | — | | | | | | 438 | | | | | | — | | | | | | — | | | | | | — | | | | | | 438 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,851) | | | | | | — | | | | | | (6,851) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,030 | | | | | | 1,030 | | |
Balance – March 31, 2018
|
| | | $ | — | | | | | $ | 617,934 | | | | | $ | (1,558) | | | | | $ | (16,771) | | | | | $ | 1,100 | | | | | $ | 600,705 | | |
Balance – December 31, 2018
|
| | | $ | — | | | | | $ | 619,635 | | | | | $ | (1,619) | | | | | $ | (16,035) | | | | | $ | 844 | | | | | $ | 602,825 | | |
Interest on management notes receivable
|
| | | | — | | | | | | — | | | | | | (21) | | | | | | — | | | | | | — | | | | | | (21) | | |
Shareholder’s redemptions
|
| | | | — | | | | | | (2,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,000) | | |
Incentive compensation
|
| | | | — | | | | | | 584 | | | | | | — | | | | | | — | | | | | | — | | | | | | 584 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,712) | | | | | | — | | | | | | (3,712) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (505) | | | | | | (505) | | |
Balance – March 31, 2019
|
| | | $ | — | | | | | $ | 618,219 | | | | | $ | (1,640) | | | | | $ | (19,747) | | | | | $ | 339 | | | | | $ | 597,171 | | |
| | |
March 31,
2019 |
| |
December 31,
2018 |
| ||||||
Infusion pumps
|
| | | $ | 20,328 | | | | | $ | 20,339 | | |
Equipment, furniture, and other
|
| | | | 35,217 | | | | | | 34,433 | | |
Leasehold improvements
|
| | | | 62,708 | | | | | | 61,302 | | |
Computer software, purchased and internally developed
|
| | | | 32,494 | | | | | | 29,668 | | |
Assets under development
|
| | | | 3,993 | | | | | | 5,447 | | |
| | | | | 154,740 | | | | | | 151,189 | | |
Less accumulated depreciation
|
| | | | 63,853 | | | | | | 58,047 | | |
Property and equipment, net
|
| | | $ | 90,887 | | | | | $ | 93,142 | | |
| | |
March 31,
2019 |
| |
December 31,
2018 |
| ||||||
Gross intangible assets: | | | | | | | | | | | | | |
Referral sources
|
| | | $ | 257,792 | | | | | $ | 257,792 | | |
Trademarks/names
|
| | | | 32,000 | | | | | | 32,000 | | |
Other amortizable intangible assets
|
| | | | 4,151 | | | | | | 4,151 | | |
Total gross intangible assets
|
| | | | 293,943 | | | | | | 293,943 | | |
Accumulated Amortization: | | | | | | | | | | | | | |
Referral sources
|
| | | | (67,650) | | | | | | (63,353) | | |
Trademarks/names
|
| | | | (8,533) | | | | | | (8,000) | | |
Other amortizable intangible assets
|
| | | | (2,943) | | | | | | (2,877) | | |
Total accumulated amortization
|
| | | | (79,126) | | | | | | (74,230) | | |
Total intangible assets, net
|
| | | $ | 214,817 | | | | | $ | 219,713 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net revenues
|
| | | $ | 4,775 | | | | | $ | 4,841 | | |
Cost of net revenues
|
| | | | 3,367 | | | | | | 3,442 | | |
Gross profit
|
| | | | 1,408 | | | | | | 1,399 | | |
Net income
|
| | | | 250 | | | | | | 310 | | |
Equity in net income
|
| | | | 125 | | | | | | 155 | | |
| | |
As of
|
| |||||||||
| | |
March 31,
2019 |
| |
December 31,
2018 |
| ||||||
Current assets
|
| | | $ | 6,044 | | | | | $ | 5,666 | | |
Noncurrent assets
|
| | | | 3,260 | | | | | | 3,403 | | |
Current liabilities
|
| | | | 112 | | | | | | 119 | | |
Noncurrent liabilities
|
| | | | — | | | | | | 8 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net revenues
|
| | | $ | 9,238 | | | | | $ | 6,729 | | |
Cost of net revenues
|
| | | | 7,049 | | | | | | 5,353 | | |
Gross profit
|
| | | | 2,189 | | | | | | 1,376 | | |
Net income (loss)
|
| | | | 847 | | | | | | (22) | | |
Equity in net income (loss)
|
| | | | 424 | | | | | | (11) | | |
| | |
As of
|
| |||||||||
| | |
March 31,
2019 |
| |
December 31,
2018 |
| ||||||
Current assets
|
| | | $ | 7,375 | | | | | $ | 6,517 | | |
Noncurrent assets
|
| | | | 931 | | | | | | 1,008 | | |
Current liabilities
|
| | | | 130 | | | | | | 192 | | |
Noncurrent liabilities
|
| | | | 65 | | | | | | 68 | | |
| | |
2018
|
| |
2017
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 36,391 | | | | | $ | 53,116 | | |
Accounts receivable, less allowance of $60,361 and $42,826, respectively
|
| | | | 310,169 | | | | | | 286,289 | | |
Inventories
|
| | | | 83,340 | | | | | | 88,860 | | |
Prepaid expenses and other current assets
|
| | | | 37,525 | | | | | | 33,285 | | |
Total current assets
|
| | | | 467,425 | | | | | | 461,550 | | |
NONCURRENT ASSETS: | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 93,142 | | | | | | 88,961 | | |
Intangible assets, net
|
| | | | 219,713 | | | | | | 235,416 | | |
Goodwill
|
| | | | 639,011 | | | | | | 633,934 | | |
Other noncurrent assets
|
| | | | 15,462 | | | | | | 16,223 | | |
Total noncurrent assets
|
| | | | 967,328 | | | | | | 974,534 | | |
TOTAL ASSETS
|
| | | $ | 1,434,753 | | | | | $ | 1,436,084 | | |
LIABILITIES AND SHAREHOLDER’S EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 187,886 | | | | | $ | 175,992 | | |
Amounts due to plan sponsors
|
| | | | 12,189 | | | | | | 12,348 | | |
Accrued compensation and employee benefits
|
| | | | 24,895 | | | | | | 30,331 | | |
Accrued expenses and other current liabilities
|
| | | | 10,877 | | | | | | 12,194 | | |
Long term debt – current portion
|
| | | | 4,150 | | | | | | 4,150 | | |
Total current liabilities
|
| | | | 239,997 | | | | | | 235,015 | | |
NONCURRENT LIABILITIES: | | | | | | | | | | | | | |
Long term debt, net of discount and deferred financing costs
|
| | | | 535,225 | | | | | | 536,196 | | |
Deferred income taxes
|
| | | | 33,481 | | | | | | 37,076 | | |
Other noncurrent liabilities
|
| | | | 23,225 | | | | | | 21,692 | | |
Total noncurrent liabilities
|
| | | | 591,931 | | | | | | 594,964 | | |
Total liabilities
|
| | | | 831,928 | | | | | | 829,979 | | |
COMMITMENTS AND CONTINGENCIES (See Note 15) | | | | | | | | | | | | | |
SHAREHOLDER’S EQUITY: | | | | | | | | | | | | | |
Common stock, $0.01 par value; 1,000 shares authorized, issued, and outstanding
|
| | | | — | | | | | | — | | |
Paid-in capital
|
| | | | 619,635 | | | | | | 617,071 | | |
Management notes receivable
|
| | | | (1,619) | | | | | | (1,116) | | |
Accumulated deficit
|
| | | | (16,035) | | | | | | (9,920) | | |
Accumulated other comprehensive income
|
| | | | 844 | | | | | | 70 | | |
Total shareholder’s equity
|
| | | | 602,825 | | | | | | 606,105 | | |
TOTAL LIABILITIES AND SHAREHOLDER’S EQUITY
|
| | | $ | 1,434,753 | | | | | $ | 1,436,084 | | |
|
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
NET REVENUE
|
| | | $ | 2,001,132 | | | | | $ | 1,828,046 | | | | | $ | 1,711,438 | | |
COST OF REVENUE
|
| | | | 1,517,576 | | | | | | 1,382,047 | | | | | | 1,262,131 | | |
GROSS PROFIT
|
| | | | 483,556 | | | | | | 445,999 | | | | | | 449,307 | | |
OPERATING COSTS AND EXPENSES: | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative expenses
|
| | | | 345,884 | | | | | | 338,456 | | | | | | 328,928 | | |
Provision for doubtful accounts
|
| | | | 61,341 | | | | | | 45,602 | | | | | | 38,528 | | |
Depreciation and amortization expense
|
| | | | 38,062 | | | | | | 34,662 | | | | | | 29,403 | | |
Total operating expenses
|
| | | | 445,287 | | | | | | 418,720 | | | | | | 396,859 | | |
OPERATING INCOME
|
| | | | 38,269 | | | | | | 27,279 | | | | | | 52,448 | | |
OTHER INCOME (EXPENSE): | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (45,824) | | | | | | (44,307) | | | | | | (43,388) | | |
Equity in earnings of joint ventures
|
| | | | 1,020 | | | | | | 2,186 | | | | | | 1,700 | | |
Other, net
|
| | | | (2,233) | | | | | | 135 | | | | | | 152 | | |
Total other expense
|
| | | | (47,037) | | | | | | (41,986) | | | | | | (41,536) | | |
(LOSS) INCOME BEFORE INCOME TAXES
|
| | | | (8,768) | | | | | | (14,707) | | | | | | 10,912 | | |
INCOME TAX (BENEFIT) EXPENSE
|
| | | | (2,653) | | | | | | (18,585) | | | | | | 7,002 | | |
NET (LOSS) INCOME
|
| | | $ | (6,115) | | | | | $ | 3,878 | | | | | $ | 3,910 | | |
OTHER COMPREHENSIVE INCOME, NET OF TAX | | | | | | | | | | | | | | | | | | | |
Change in unrealized gains on cash flow hedges, net of income taxes of $234, $36, and $0, respectively
|
| | | | 774 | | | | | | 58 | | | | | | — | | |
OTHER COMPREHENSIVE INCOME
|
| | | | 774 | | | | | | 58 | | | | | | — | | |
NET COMPREHENSIVE (LOSS) INCOME
|
| | | $ | (5,341) | | | | | $ | 3,936 | | | | | $ | 3,910 | | |
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (6,115) | | | | | $ | 3,878 | | | | | $ | 3,910 | | |
Adjustments to reconcile net (loss) income to net cash provided by operations:
|
| | | | | | | | | | | | | | | | | | |
Depreciation and amortization expense
|
| | | | 41,055 | | | | | | 38,062 | | | | | | 32,451 | | |
Deferred income taxes – net
|
| | | | (3,595) | | | | | | (19,804) | | | | | | 5,505 | | |
Loss on sale of assets
|
| | | | 1,123 | | | | | | 999 | | | | | | 163 | | |
Business casualty loss
|
| | | | 3,549 | | | | | | — | | | | | | — | | |
Loss on extinguishment of debt
|
| | | | 72 | | | | | | — | | | | | | — | | |
Amortization of deferred financing costs
|
| | | | 3,107 | | | | | | 2,996 | | | | | | 2,762 | | |
Equity in earnings of joint ventures
|
| | | | (1,020) | | | | | | (2,186) | | | | | | (1,700) | | |
Stock-based incentive compensation expense
|
| | | | 2,139 | | | | | | 1,455 | | | | | | 1,234 | | |
Interest on management notes receivable
|
| | | | (78) | | | | | | (56) | | | | | | (58) | | |
Capital distribution from equity method investments
|
| | | | 2,000 | | | | | | 1,250 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (21,012) | | | | | | (34,003) | | | | | | (5,959) | | |
Inventories
|
| | | | 2,965 | | | | | | (3,481) | | | | | | 24,282 | | |
Prepaid expenses and other current assets
|
| | | | (4,715) | | | | | | 12,452 | | | | | | (10,326) | | |
Accounts payable
|
| | | | 10,965 | | | | | | 47,411 | | | | | | 36,902 | | |
Amounts due to plan sponsors
|
| | | | (159) | | | | | | 1,812 | | | | | | 219 | | |
Accrued compensation and employee benefits
|
| | | | (5,586) | | | | | | (12,246) | | | | | | (2,986) | | |
Accrued expenses and other current liabilities
|
| | | | (1,581) | | | | | | (5,907) | | | | | | (1,464) | | |
Other noncurrent assets and liabilities
|
| | | | 1,314 | | | | | | 5,239 | | | | | | 1,162 | | |
Net cash provided by operating activities
|
| | | | 24,428 | | | | | | 37,871 | | | | | | 86,097 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Acquisition of property and equipment
|
| | | | (26,276) | | | | | | (24,956) | | | | | | (38,191) | | |
Proceeds from sale of assets
|
| | | | — | | | | | | 484 | | | | | | 20 | | |
Business acquisitions, net of cash acquired
|
| | | | (10,727) | | | | | | — | | | | | | (4,229) | | |
Net cash used in investing activities
|
| | | | (37,003) | | | | | | (24,472) | | | | | | (42,400) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Redemptions to related parties
|
| | | | — | | | | | | — | | | | | | (437) | | |
Payment of contingent consideration liability
|
| | | | — | | | | | | (1,000) | | | | | | (15,255) | | |
Proceeds from debt
|
| | | | 1,000 | | | | | | — | | | | | | — | | |
Repayments of debt
|
| | | | (5,150) | | | | | | (4,150) | | | | | | (4,150) | | |
Net cash used in financing activities
|
| | | | (4,150) | | | | | | (5,150) | | | | | | (19,842) | | |
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
| | | | (16,725) | | | | | | 8,249 | | | | | | 23,855 | | |
Cash and cash equivalents – beginning of the period
|
| | | | 53,116 | | | | | | 44,867 | | | | | | 21,012 | | |
CASH AND CASH EQUIVALENTS – END OF PERIOD
|
| | | $ | 36,391 | | | | | $ | 53,116 | | | | | $ | 44,867 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 47,173 | | | | | $ | 43,485 | | | | | $ | 36,933 | | |
Cash paid for income taxes
|
| | | $ | 1,600 | | | | | $ | 1,194 | | | | | $ | 1,375 | | |
| | |
Common
Stock |
| |
Paid-In
Capital |
| |
Management
Notes Receivable |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Shareholder’s
Equity |
| ||||||||||||||||||
Balance – December 31, 2015
|
| | | $ | — | | | | | $ | 614,849 | | | | | $ | (1,032) | | | | | $ | (17,696) | | | | | $ | — | | | | | $ | 596,121 | | |
Shareholder’s contribution
|
| | | | — | | | | | | 165 | | | | | | (165) | | | | | | — | | | | | | — | | | | | | — | | |
Interest on management notes
receivable |
| | | | — | | | | | | — | | | | | | (58) | | | | | | — | | | | | | — | | | | | | (58) | | |
Shareholder’s redemptions
|
| | | | — | | | | | | (521) | | | | | | 84 | | | | | | — | | | | | | — | | | | | | (437) | | |
Stock-based incentive compensation
|
| | | | — | | | | | | 1,234 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,234 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,910 | | | | | | — | | | | | | 3,910 | | |
Balance – December 31, 2016
|
| | | $ | — | | | | | $ | 615,727 | | | | | $ | (1,171) | | | | | $ | (13,786) | | | | | $ | — | | | | | $ | 600,770 | | |
Interest on management notes
receivable |
| | | | — | | | | | | — | | | | | | (56) | | | | | | — | | | | | | — | | | | | | (56) | | |
Shareholder’s redemptions
|
| | | | — | | | | | | (111) | | | | | | 111 | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based incentive compensation
|
| | | | — | | | | | | 1,455 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,455 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,878 | | | | | | — | | | | | | 3,878 | | |
Reclassification of certain tax effects
|
| | | | — | | | | | | — | | | | | | — | | | | | | (12) | | | | | | 12 | | | | | | — | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58 | | | | | | 58 | | |
Balance – December 31, 2017
|
| | | $ | — | | | | | $ | 617,071 | | | | | $ | (1,116) | | | | | $ | (9,920) | | | | | $ | 70 | | | | | $ | 606,105 | | |
Shareholder’s contribution
|
| | | | — | | | | | | 425 | | | | | | (425) | | | | | | — | | | | | | — | | | | | | — | | |
Interest on management notes
receivable |
| | | | — | | | | | | — | | | | | | (78) | | | | | | — | | | | | | — | | | | | | (78) | | |
Stock-based incentive compensation
|
| | | | — | | | | | | 2,139 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,139 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,115) | | | | | | — | | | | | | (6,115) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 774 | | | | | | 774 | | |
Balance – December 31, 2018
|
| | | $ | — | | | | | $ | 619,635 | | | | | $ | (1,619) | | | | | $ | (16,035) | | | | | $ | 844 | | | | | $ | 602,825 | | |
| Assets acquired: | | | | | | | |
|
Accounts receivable, net of allowance
|
| | | $ | 571 | | |
|
Inventories
|
| | | | 79 | | |
|
Property and equipment
|
| | | | 400 | | |
|
Total assets acquired
|
| | | | 1,050 | | |
|
Liabilities assumed
|
| | | | 80 | | |
|
Net assets acquired
|
| | | $ | 970 | | |
| Assets acquired: | | | | | | | |
|
Accounts receivable, net of allowance
|
| | | $ | 2,297 | | |
|
Inventories
|
| | | | 290 | | |
|
Prepaid expenses and other current assets
|
| | | | 41 | | |
|
Property and equipment
|
| | | | 982 | | |
|
Intangible assets – non-compete
|
| | | | 22 | | |
|
Intangible assets – referral sources
|
| | | | 3,847 | | |
|
Goodwill
|
| | | | 5,077 | | |
|
Total assets acquired
|
| | | | 12,556 | | |
| Liabilities assumed: | | | | | | | |
|
Accounts payable
|
| | | | 894 | | |
|
Accrued compensation and employee benefits
|
| | | | 70 | | |
|
Accrued expenses and other current liabilities
|
| | | | 35 | | |
|
Total liabilities assumed
|
| | | | 999 | | |
|
Net assets acquired
|
| | | $ | 11,557 | | |
| | |
2018
|
| |
2017
|
| ||||||
Infusion pumps
|
| | | $ | 20,339 | | | | | $ | 19,784 | | |
Equipment, furniture, and other
|
| | | | 34,433 | | | | | | 29,482 | | |
Leasehold improvements
|
| | | | 61,302 | | | | | | 46,906 | | |
Computer software, purchased and internally developed
|
| | | | 29,668 | | | | | | 22,966 | | |
Assets under development
|
| | | | 5,447 | | | | | | 6,931 | | |
| | | | | 151,189 | | | | | | 126,069 | | |
Less accumulated depreciation
|
| | | | 58,047 | | | | | | 37,108 | | |
Property and equipment, net
|
| | | $ | 93,142 | | | | | $ | 88,961 | | |
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Depreciation expense in cost of goods sold
|
| | | $ | 2,993 | | | | | $ | 3,400 | | | | | $ | 3,048 | | |
Depreciation expense in operating costs and expenses
|
| | | | 18,490 | | | | | | 14,868 | | | | | | 9,202 | | |
Total depreciation expense
|
| | | $ | 21,483 | | | | | $ | 18,268 | | | | | $ | 12,250 | | |
|
2019
|
| | | $ | 15,611 | | |
|
2020
|
| | | | 12,863 | | |
|
2021
|
| | | | 8,907 | | |
|
2022
|
| | | | 6,236 | | |
|
2023
|
| | | | 4,761 | | |
|
2024 and beyond
|
| | | | 11,085 | | |
|
Total minimum lease payments
|
| | | $ | 59,463 | | |
|
December 31, 2017 – net book value
|
| | | $ | 633,934 | | |
|
Acquisitions
|
| | | | 5,077 | | |
|
December 31, 2018 – net book value
|
| | | $ | 639,011 | | |
| | |
2018
|
| |
2017
|
| ||||||
Gross intangible assets: | | | | | | | | | | | | | |
Referral sources
|
| | | $ | 257,792 | | | | | $ | 253,945 | | |
Trademarks/names
|
| | | | 32,000 | | | | | | 32,000 | | |
Other amortizable intangible assets
|
| | | | 4,151 | | | | | | 4,129 | | |
Total gross intangible assets
|
| | | | 293,943 | | | | | | 290,074 | | |
Accumulated Amortization: | | | | | | | | | | | | | |
Referral sources
|
| | | | (63,353) | | | | | | (46,359) | | |
Trademarks/names
|
| | | | (8,000) | | | | | | (5,867) | | |
Other amortizable intangible assets
|
| | | | (2,877) | | | | | | (2,432) | | |
Total accumulated amortization
|
| | | | (74,230) | | | | | | (54,658) | | |
Total intangible assets, net
|
| | | $ | 219,713 | | | | | $ | 235,416 | | |
|
2019
|
| | | $ | 19,581 | | |
|
2020
|
| | | | 19,578 | | |
|
2021
|
| | | | 19,578 | | |
|
2022
|
| | | | 19,578 | | |
|
2023
|
| | | | 19,523 | | |
|
2024 and beyond
|
| | | | 121,875 | | |
| | | | | $ | 219,713 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Net revenues
|
| | | $ | 21,309 | | | | | $ | 23,295 | | | | | $ | 22,431 | | |
Cost of net revenues
|
| | | | 15,042 | | | | | | 17,069 | | | | | | 15,900 | | |
Gross profit
|
| | | | 6,267 | | | | | | 6,226 | | | | | | 6,531 | | |
Net income
|
| | | | 1,772 | | | | | | 3,278 | | | | | | 2,992 | | |
Equity in net income
|
| | | | 886 | | | | | | 1,639 | | | | | | 1,496 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Current assets
|
| | | $ | 5,666 | | | | | $ | 9,536 | | |
Noncurrent assets
|
| | | | 3,403 | | | | | | 1,897 | | |
Current liabilities
|
| | | | 119 | | | | | | 264 | | |
Noncurrent liabilities
|
| | | | 8 | | | | | | — | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Net revenues
|
| | | $ | 31,517 | | | | | $ | 27,805 | | | | | $ | 25,262 | | |
Cost of net revenues
|
| | | | 24,433 | | | | | | 20,665 | | | | | | 18,692 | | |
Gross profit
|
| | | | 7,084 | | | | | | 7,140 | | | | | | 6,570 | | |
Net income
|
| | | | 268 | | | | | | 1,094 | | | | | | 407 | | |
Equity in net income
|
| | | | 134 | | | | | | 547 | | | | | | 204 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Current assets
|
| | | $ | 6,517 | | | | | $ | 7,834 | | |
Noncurrent assets
|
| | | | 1,008 | | | | | | 1,319 | | |
Current liabilities
|
| | | | 192 | | | | | | 2,109 | | |
Noncurrent liabilities
|
| | | | 68 | | | | | | 49 | | |
| | |
2018
|
| |
2017
|
| ||||||
Risk-free interest rate(1)
|
| | | | 2.25% | | | | | | 1.39% | | |
Average time to liquidity (years)(2)
|
| | | | 2.13 | | | | | | 2.89 | | |
Volatility(3) | | | | | 47.00% | | | | | | 37.00% | | |
Discount for lack of marketability(4)
|
| | | | 30.00% | | | | | | 30.00% | | |
Weighted-average grant-date fair value per share
|
| | | $ | 1.13 | | | | | $ | 1.16 | | |
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
US federal income tax (benefit) expense: | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Deferred
|
| | | | (2,688) | | | | | | (21,944) | | | | | | 4,482 | | |
| | | | | (2,688) | | | | | | (21,944) | | | | | | 4,482 | | |
State income tax expense: | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 1,176 | | | | | | 1,244 | | | | | | 1,497 | | |
Deferred
|
| | | | (1,141) | | | | | | 2,115 | | | | | | 1,023 | | |
| | | | | 35 | | | | | | 3,359 | | | | | | 2,520 | | |
Total income tax (benefit) expense
|
| | | $ | (2,653) | | | | | $ | (18,585) | | | | | $ | 7,002 | | |
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
US Federal statutory tax rate
|
| | | | 21.0% | | | | | | 35.0% | | | | | | 35.0% | | |
US Federal statutory tax rate change
|
| | | | 0.0 | | | | | | 115.9 | | | | | | — | | |
State income taxes, net of federal benefit
|
| | | | 2.4 | | | | | | (10.1) | | | | | | 18.3 | | |
Changes in uncertain tax positions
|
| | | | 14.7 | | | | | | (8.8) | | | | | | — | | |
Non-deductible expenses
|
| | | | (7.5) | | | | | | (5.6) | | | | | | 7.3 | | |
Other, net
|
| | | | (0.3) | | | | | | — | | | | | | 3.6 | | |
Effective income tax rate
|
| | | | 30.3% | | | | | | 126.4% | | | | | | 64.2% | | |
| | |
2018
|
| |
2017
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Bad debt allowance
|
| | | $ | 14,879 | | | | | $ | 11,056 | | |
Compensation and benefits
|
| | | | 1,925 | | | | | | 2,765 | | |
Interest limitation carryforward
|
| | | | 3,486 | | | | | | — | | |
Straightline rent
|
| | | | 1,640 | | | | | | 1,118 | | |
Net operating losses
|
| | | | 10,155 | | | | | | 11,644 | | |
Other
|
| | | | 3,644 | | | | | | 2,531 | | |
Deferred tax assets before valuation allowance
|
| | | | 35,729 | | | | | | 29,114 | | |
Valuation allowance
|
| | | | (1,373) | | | | | | (1,263) | | |
Deferred tax assets, net of valuation allowance
|
| | | | 34,356 | | | | | | 27,851 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Accelerated depreciation
|
| | | | (9,483) | | | | | | (9,721) | | |
Intangible assets
|
| | | | (39,977) | | | | | | (42,580) | | |
Goodwill
|
| | | | (14,700) | | | | | | (10,997) | | |
Equity method investments
|
| | | | (1,687) | | | | | | (1,629) | | |
Other
|
| | | | (1,990) | | | | | | — | | |
Deferred tax liabilities
|
| | | | (67,837) | | | | | | (64,927) | | |
Net deferred tax liabilities
|
| | | $ | (33,481) | | | | | $ | (37,076) | | |
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Balance at January 1
|
| | | $ | 6,100 | | | | | $ | — | | | | | $ | — | | |
Additions for tax positions related to the current year
|
| | | | — | | | | | | — | | | | | | — | | |
Additions for tax positions on prior years
|
| | | | — | | | | | | 6,100 | | | | | | — | | |
Reductions for tax positions on prior years
|
| | | | — | | | | | | — | | | | | | — | | |
Settlements
|
| | | | (6,100) | | | | | | — | | | | | | — | | |
Balance at December 31
|
| | | $ | — | | | | | $ | 6,100 | | | | | $ | — | | |
| | |
Principal
Amount |
| |
Discount
|
| |
Debt
Issuance Costs |
| |
Net
Balance |
| ||||||||||||
Revolving credit facility
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
First lien term loan
|
| | | | 401,513 | | | | | | (1,062) | | | | | | (5,678) | | | | | | 394,773 | | |
Second lien term loan
|
| | | | 150,000 | | | | | | — | | | | | | (5,398) | | | | | | 144,602 | | |
| | | | $ | 551,513 | | | | | $ | (1,062) | | | | | $ | (11,076) | | | | | | 539,375 | | |
Less: current portion
|
| | | | | | | | | | | | | | | | | | | | | | (4,150) | | |
Total long-term debt
|
| | | | | | | | | | | | | | | | | | | | | $ | 535,225 | | |
| | |
Principal
Amount |
| |
Discount
|
| |
Debt
Issuance Costs |
| |
Net
Balance |
| ||||||||||||
Revolving credit facility
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
First lien term loan
|
| | | | 405,663 | | | | | | (1,356) | | | | | | (8,347) | | | | | | 395,960 | | |
Second lien term loan
|
| | | | 150,000 | | | | | | — | | | | | | (5,614) | | | | | | 144,386 | | |
| | | | $ | 555,663 | | | | | $ | (1,356) | | | | | $ | (13,961) | | | | | | 540,346 | | |
Less: current portion
|
| | | | | | | | | | | | | | | | | | | | | | (4,150) | | |
Total long-term debt
|
| | | | | | | | | | | | | | | | | | | | | $ | 536,196 | | |
Fiscal Year Ending December 31
|
| |
Minimum
Payments |
| |||
2019
|
| | | $ | 4,150 | | |
2020
|
| | | | 4,150 | | |
2021
|
| | | | 4,150 | | |
2022
|
| | | | 389,063 | | |
2023
|
| | | | 150,000 | | |
Total
|
| | | $ | 551,513 | | |
| | |
Page
|
| |||
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
Article II EFFECT ON THE CAPITAL STOCK OF THE CONSTITUENT CORPORATIONS; EXCHANGE OF CERTIFICATES |
| | | | A-4 | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
Article III REPRESENTATIONS AND WARRANTIES OF OMEGA AND OMEGA PARENT | | | | | A-7 | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-12 | | | |
| | | | A-13 | | | |
| | | | A-14 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-18 | | | |
| | | | A-18 | | |
| | |
Page
|
| |||
| | | | A-19 | | | |
Article IV REPRESENTATIONS AND WARRANTIES OF BETA, MERGER SUB INC. AND MERGER SUB LLC |
| | | | A-19 | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
Article V COVENANTS | | | | | A-32 | | |
| | | | A-32 | | | |
| | | | A-36 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-48 | | |
| | |
Page
|
| |||
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-57 | | | |
| | | | A-60 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | |
Definition
|
| |
Location
|
|
2018 Beta Audited Financial Statements
|
| |
4.5(b)
|
|
Acceptable Confidentiality Agreement
|
| |
5.2(a)
|
|
Acquisition Proposal
|
| |
5.2(f)(i)
|
|
Action
|
| |
3.9
|
|
Adverse Recommendation Change
|
| |
5.2(b)
|
|
Affiliate
|
| |
8.3(a)
|
|
Agreement
|
| |
Preamble
|
|
Alternate Financing
|
| |
5.12(f)
|
|
Amended and Restated Beta Charter
|
| |
1.4(c)
|
|
Beta
|
| |
Preamble
|
|
Beta Awards
|
| |
4.2(b)
|
|
Beta Board
|
| |
4.3
|
|
Beta Board Recommendation
|
| |
Recitals
|
|
Beta Brokers
|
| |
4.20
|
|
Beta Bylaws
|
| |
4.1(b)
|
|
Beta Capitalization Representation
|
| |
6.2(a)(i)
|
|
Beta Charter
|
| |
4.1(b)
|
|
Beta Collection Costs
|
| |
7.3(e)
|
|
Beta Common Stock
|
| |
2.1(a)
|
|
Beta Contingent RSUs
|
| |
2.3
|
|
Beta Designated Directors
|
| |
1.6
|
|
Beta Disclosure Letter
|
| |
Article IV
|
|
Beta Fundamental Representations
|
| |
6.3(a)(i)
|
|
Beta Material Adverse Effect
|
| |
8.3(b)
|
|
Beta Material Contracts
|
| |
4.15(a)
|
|
Beta Options
|
| |
4.2(a)
|
|
Beta Parties
|
| |
Preamble
|
|
Beta Plans
|
| |
4.11(a)
|
|
Beta Preferred Stock
|
| |
4.2(a)
|
|
Beta Registered IP
|
| |
4.18(a)
|
|
Beta Related Parties
|
| |
7.3(f)
|
|
Beta RSUs
|
| |
4.2(a)
|
|
Beta SARs
|
| |
4.2(a)
|
|
Beta SEC Documents
|
| |
4.5(a)
|
|
Beta Securities
|
| |
4.2(a)
|
|
Beta Series A COD Amendment
|
| |
4.3
|
|
Beta Share Issuance
|
| |
8.3(c)
|
|
Beta Stock Plans
|
| |
8.3(d)
|
|
Beta Stockholder Approval
|
| |
4.3
|
|
Beta Stockholders Meeting
|
| |
5.3(a)
|
|
Beta Termination Fee
|
| |
7.3(c)
|
|
Definition
|
| |
Location
|
|
Beta Warrants
|
| |
4.2(a)
|
|
Business Day
|
| |
8.3(e)
|
|
Capitalization Date
|
| |
4.2(a)
|
|
Change of Control
|
| |
8.3(f)
|
|
Class A Warrants
|
| |
4.2(a)
|
|
Class B Warrants
|
| |
4.2(a)
|
|
Closing
|
| |
1.2
|
|
Closing Date
|
| |
1.2
|
|
Code
|
| |
Recitals
|
|
Compensation Committee
|
| |
2.6
|
|
Confidentiality Agreement
|
| |
5.4(c)
|
|
Continuing Beta Director
|
| |
1.6
|
|
Contract
|
| |
3.4(a)
|
|
control
|
| |
8.3(g)
|
|
Data Security Requirements
|
| |
8.3(h)
|
|
Debt Commitment Letters
|
| |
3.23
|
|
Debt Financing
|
| |
3.23
|
|
Debt Financing Sources
|
| |
8.3(i)
|
|
Delaware Secretary of State
|
| |
1.3
|
|
DGCL
|
| |
1.1(a)
|
|
DLLCA
|
| |
1.1(b)
|
|
Environmental Laws
|
| |
3.13(c)(i)
|
|
Environmental Permits
|
| |
3.13(c)(ii)
|
|
ERISA
|
| |
3.11(a)
|
|
Escrowed Beta Shares
|
| |
2.3
|
|
Exchange Act
|
| |
3.4(b)
|
|
Excluded Shares
|
| |
2.1(b)
|
|
Existing Notes
|
| |
5.12(g)
|
|
Expired
|
| |
2.3
|
|
First Certificate of Merger
|
| |
1.3(a)
|
|
First Lien Note Purchase Agreement
|
| |
5.12(h)
|
|
First Lien Notes
|
| |
5.12(h)
|
|
First Merger
|
| |
Recitals
|
|
First Merger Effective Time
|
| |
1.3(a)
|
|
GAAP
|
| |
3.5(a)
|
|
Government Payment Programs
|
| |
8.3(j)
|
|
Governmental Entity
|
| |
3.4(b)
|
|
Healthcare Laws
|
| |
8.3(k)
|
|
HIPAA
|
| |
8.3(l)
|
|
HSR Act
|
| |
3.4(b)
|
|
Indebtedness
|
| |
8.3(m)
|
|
Indenture
|
| |
5.12(g)
|
|
Intellectual Property
|
| |
3.18(c)
|
|
Definition
|
| |
Location
|
|
IRS
|
| |
3.11(a)
|
|
knowledge
|
| |
8.3(n)
|
|
Law
|
| |
3.4(a)
|
|
Lease
|
| |
4.17
|
|
Leased Real Property
|
| |
4.17
|
|
Liens
|
| |
3.2
|
|
Materials of Environmental Concern
|
| |
3.13(c)(iii)
|
|
Maximum Premium
|
| |
5.8(b)
|
|
Merger Consideration
|
| |
2.1(a)
|
|
Merger Sub Equityholder Approval
|
| |
Recitals
|
|
Merger Sub Inc.
|
| |
Preamble
|
|
Merger Sub LLC
|
| |
Preamble
|
|
Mergers
|
| |
Recitals
|
|
New Financing Commitment
|
| |
5.12(f)
|
|
Note Purchase Agreements
|
| |
5.12(h)
|
|
Notes
|
| |
5.12(h)
|
|
Notice Period
|
| |
5.2(c)
|
|
Omega
|
| |
Preamble
|
|
Omega Board
|
| |
3.3
|
|
Omega Bylaws
|
| |
3.1(b)
|
|
Omega Capitalization Representation
|
| |
6.2(a)(i)
|
|
Omega Charter
|
| |
3.1(b)
|
|
Omega Common Stock
|
| |
2.1(a)
|
|
Omega Disclosure Letter
|
| |
Article III
|
|
Omega Expenses
|
| |
7.3(d)
|
|
Omega Financial Statements
|
| |
3.5(a)
|
|
Omega Fundamental Representations
|
| |
6.2(a)(i)
|
|
Omega III
|
| |
Preamble
|
|
Omega Interim Financial Statements
|
| |
3.5(a)
|
|
Omega Material Adverse Effect
|
| |
8.3(o)
|
|
Omega Material Contracts
|
| |
3.15(b)
|
|
Omega Parent
|
| |
Preamble
|
|
Omega Plans
|
| |
3.11(a)
|
|
Omega Registered IP
|
| |
3.18(a)
|
|
Omega Related Parties
|
| |
7.3(e)
|
|
Omega Stockholder Approval
|
| |
Recitals
|
|
Omega Tax Opinion
|
| |
6.3(d)
|
|
Omega Termination Fee
|
| |
7.3(b)
|
|
Outside Date
|
| |
7.1(b)(i)
|
|
Payor
|
| |
8.3(p)
|
|
PBGC
|
| |
3.11(b)(iii)
|
|
Permits
|
| |
3.10
|
|
Person
|
| |
8.3(q)
|
|
Definition
|
| |
Location
|
|
Preferred Repurchase Agreement
|
| |
Recitals
|
|
Pro Forma Financial Information
|
| |
5.3(a)
|
|
Protected Health Information
|
| |
8.3(r)
|
|
Proxy Statement
|
| |
5.3(a)
|
|
Q1 Beta Trial Balance
|
| |
8.3(s)
|
|
Remedial Action
|
| |
5.5(b)
|
|
Removed Designee
|
| |
1.6
|
|
Representative
|
| |
8.3(t)
|
|
Required Bank Information
|
| |
8.3(u)
|
|
RSU Dispute
|
| |
8.3(v)
|
|
SEC
|
| |
4.5(a)
|
|
Second Certificate of Merger
|
| |
1.3(b)
|
|
Second Merger
|
| |
Recitals
|
|
Second Merger Effective Time
|
| |
1.3(b)
|
|
Securities Act
|
| |
4.5(a)
|
|
Series A Preferred Stock
|
| |
4.2(a)
|
|
Series B Preferred Stock
|
| |
4.2(a)
|
|
Series C Preferred Stock
|
| |
4.2(a)
|
|
SOX
|
| |
8.3(w)
|
|
Subsidiary
|
| |
8.3(x)
|
|
Superior Proposal
|
| |
5.2(f)(ii)
|
|
Support Agreements
|
| |
Recitals
|
|
Surviving Company
|
| |
Recitals
|
|
Surviving Corporation
|
| |
Recitals
|
|
Systems
|
| |
8.3(y)
|
|
Takeover Laws
|
| |
3.19
|
|
Tax Asset Protection Plan
|
| |
4.23
|
|
Tax Return
|
| |
8.3(z)
|
|
Taxes
|
| |
8.3(aa)
|
|
Transfer Restriction
|
| |
2.3
|
|
Trustee
|
| |
5.12(g)
|
|
Vested
|
| |
2.3
|
|
Warn Act
|
| |
8.3(bb)
|
|
Warrant Amendment
|
| |
Recitals
|
|
| BIOSCRIP, INC. | | |||
| By: | | | | |
| Name: | | | | |
| Title: | | | | |
Name of Stockholder
|
| |
Number of shares of
Series C Preferred Stock |
| |||
COLISEUM CAPITAL PARTNERS, L.P.
|
| | | | 386,655 | | |
COLISEUM CAPITAL PARTNERS II, L.P.
|
| | | | 86,520 | | |
BLACKWELL PARTNERS LLC – SERIES A
|
| | | | 141,002 | | |
Total:
|
| | | | 614,177 | | |
| | | | ||
| | | | | |
| COMPANY: | | |||
| BioScrip, Inc. | | |||
| By: | | | | |
| Name: | | | | |
| Title: | | | | |
| HOLDERS: | | |||
| ASSF IV AIV B HOLDINGS, L.P. | | |||
| By: ASSF IV AIV B HOLDINGS GP LLC, its general partner By: ASSF IV AIV B, L.P., its sole member By: ASSF MANAGEMENT IV, L.P., its general partner By: ASSF MANAGEMENT IV GP LLC, its general partner |
| |||
| By: | | | | |
| Name: | | | | |
| Title: | | | | |
| HOLDERS: | | |||
| J.P. Morgan Securities LLC | | |||
| By: | | | | |
| Name: | | | | |
| Title: | | | | |
| HOLDERS: | | |||
| Goldman Sachs & Co. LLC | | |||
| By: | | | | |
| Name: | | | | |
| Title: | | | | |
| | | |||
| HOLDERS: | | | ||
|
Western Asset Middle Market Debt Fund Inc.
Western Asset Middle Market Income Fund Inc By: Western Asset Management Company, as its Investment Manager and Agent |
| |||
| By: | | | | |
| Name: | | | | |
| Title: | | | | |
Holder
|
| |
Total Number of Warrants
|
| |||
ASSF IV AIV B Holdings, L.P.
|
| | | | 4,520,354 | | |
Amari Investments Pte. Ltd.
|
| | | | 1,506,784 | | |
J.P. Morgan Securities LLC
|
| | | | 753,398 | | |
Goldman Sachs & Co. LLC
|
| | | | 1,130,081 | | |
Western Asset Middle Market Debt Fund Inc.
|
| | | | 113,016 | | |
Western Asset Middle Market Income Fund Inc
|
| | | | 263,683 | | |
| Respectfully, | | |||
| BioScrip, Inc. | | |||
| By: | | | | |
| Name: | | | | |
| Title: | | | | |
| By: | | | | |
| Name: | | | ||
| Title: | | |
Holder and Address
|
| |
Common
Stock |
| |
Options
|
| |
Restricted
Stock Units |
| |
Warrants
|
| |
Preferred Stock
|
| |
Liens
|
| |||
Coliseum Capital Partners, L.P. 105 Rowayton Ave. Rowayton, CT 06853 |
| | | | 1,167,330 | | | | | | | | | |
1,133,188 – Class A
1,133,188 – Class B |
| |
6,813 – Series A
386,655 – Series C |
| | | |
Coliseum Capital Partners II, L.P. 105 Rowayton Ave. Rowayton, CT 06853 |
| | | | 260,942 | | | | | | | | | |
253,569 – Class A
253,569 – Class B |
| |
1,525 – Series A
86,520 – Series C |
| | | |
Blackwell Partners, LLC – Series A 105 Rowayton Ave. Rowayton, CT 06853 |
| | | | 460,719 | | | | | | | | | |
413,243 – Class A
413,243 – Class B |
| |
2,485 – Series A
141,002 – Series C |
| | | |
| BIOSCRIP, INC. | | |||
| By: | | | | |
| Name: | | | | |
| Title: | | | | |
| HC GROUP HOLDINGS I, LLC | | |||
| By: | | | | |
| Name: | | | Cliff Berman | |
| Title: | | | Secretary | |
| MDP HC Holdings, LLC | | |||
| By: | | | | |
| Name: | | | Timothy P. Sullivan | |
| Title: | | | Managing Director | |
| Address for Notice: | | |||
| | | |||
| | | |||
| | |
| Walgreen Co. | | |||
| By: | | | | |
| Name: | | | | |
| Title: | | | | |
| Address for Notice: | | |||
| | | |||
| | | |||
| | |
Holder
|
| |
Series A Units
|
| |
Series B Units
|
| ||||||
MDP HC Holdings, LLC
|
| | | | 309,767.54542 | | | | | | 309,767.54542 | | |
Walgreen Co.
|
| | | | 297,619.79855 | | | | | | 297,619.79855 | | |
| Very truly yours, | |
| MOELIS & COMPANY LLC | |