Delaware
|
0-28740
|
05-0489664
|
||
(State of Incorporation)
|
(Commission File Number)
|
(I.R.S. Employer
Identification No.)
|
100 Clearbrook Road, Elmsford, New York
|
10523
|
|
(Address of principal executive offices)
|
(Zip Code)
|
¨
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
¨
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
¨
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
¨
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Exhibit No.
|
Description
|
|
99.1
|
Press Release, dated May 3, 2011
|
BIOSCRIP, INC.
|
||||
Date: May 6, 2011
|
/s/ Barry A. Posner
|
|||
By:
|
Barry A. Posner
|
|||
Executive Vice President, Secretary and General Counsel
|
Schedule 1
|
||||||
BIOSCRIP, INC
|
||||||
CONSOLIDATED BALANCE SHEETS
|
||||||
(in thousands, except for share amounts)
|
||||||
March 31,
|
December 31,
|
|||||
2011
|
2010
|
|||||
(unaudited)
|
||||||
ASSETS
|
||||||
Current assets
|
||||||
Cash and cash equivalents
|
$
|
-
|
$
|
-
|
||
Receivables, less allowance for doubtful accounts of $18,830 and $16,421 at March 31, 2011 and December 31, 2010, respectively
|
204,403
|
193,722
|
||||
Inventory
|
42,883
|
66,509
|
||||
Prepaid expenses and other current assets
|
17,396
|
16,696
|
||||
Total current assets
|
264,682
|
276,927
|
||||
Property and equipment, net
|
24,343
|
23,919
|
||||
Goodwill
|
324,141
|
324,141
|
||||
Intangible assets, net
|
28,699
|
30,096
|
||||
Deferred financing costs
|
4,900
|
5,062
|
||||
Other non-current assets
|
3,690
|
3,841
|
||||
Total assets
|
$
|
650,455
|
$
|
663,986
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||
Current liabilities
|
||||||
Current portion of long-term debt
|
$
|
52,541
|
$
|
81,352
|
||
Accounts payable
|
78,245
|
80,814
|
||||
Claims payable
|
5,442
|
3,037
|
||||
Amounts due to plan sponsors
|
22,932
|
19,781
|
||||
Accrued interest
|
11,531
|
5,766
|
||||
Accrued expenses and other current liabilities
|
38,517
|
36,040
|
||||
Total current liabilities
|
209,208
|
226,790
|
||||
Long-term debt, net of current portion
|
225,092
|
225,117
|
||||
Deferred taxes
|
9,092
|
9,140
|
||||
Other non-current liabilities
|
2,914
|
2,838
|
||||
Total liabilities
|
446,306
|
463,885
|
||||
Stockholders' equity
|
||||||
Preferred stock, $.0001 par value; 5,000,000 shares authorized; no shares issued or outstanding
|
-
|
-
|
||||
Common stock, $.0001 par value; 125,000,000 shares authorized; shares issued: 57,063,496 and 57,042,803, respectively; shares outstanding: 54,152,527 and 54,118,501, respectively
|
6
|
6
|
||||
Treasury stock, shares at cost: 2,642,398 and 2,642,398, respectively
|
(10,554
|
) |
(10,496
|
)
|
||
Additional paid-in capital
|
369,419
|
368,254
|
||||
Accumulated deficit
|
(154,722
|
) |
(157,663
|
)
|
||
Total stockholders' equity
|
204,149
|
200,101
|
||||
Total liabilities and stockholders' equity
|
$
|
650,455
|
$
|
663,986
|
Schedule 2
|
||||||
BIOSCRIP, INC
|
||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||
(unaudited and in thousands, except per share amounts)
|
||||||
Three Months Ended
|
||||||
March 31,
|
||||||
2011
|
2010
|
|||||
Revenue
|
$
|
439,297
|
$
|
335,068
|
||
Cost of revenue
|
362,033
|
296,150
|
||||
Gross profit
|
77,264
|
38,918
|
||||
% of revenue
|
17.6
|
%
|
11.6
|
%
|
||
Operating expenses
|
||||||
Selling, general and administrative expenses
|
59,092
|
36,354
|
||||
Bad debt expense
|
5,047
|
3,650
|
||||
Acquisition and integration expenses
|
-
|
5,040
|
||||
Restructuring expense
|
1,299
|
-
|
||||
Amortization of intangibles
|
1,397
|
176
|
||||
Total operating expense
|
66,835
|
45,220
|
||||
% of revenue
|
15.2
|
%
|
13.5
|
%
|
||
Income (loss) from operations
|
10,429
|
(6,302
|
)
|
|||
Interest expense, net
|
7,250
|
3,169
|
||||
Income (loss) before income taxes
|
3,179
|
(9,471
|
)
|
|||
Income tax expense (benefit)
|
238
|
(2,302
|
)
|
|||
Net income (loss)
|
$
|
2,941
|
$
|
(7,169
|
)
|
|
Basic weighted average shares
|
54,133
|
40,825
|
||||
Diluted weighted average shares
|
54,766
|
40,825
|
||||
Basic net income (loss) per share
|
$
|
0.05
|
$
|
(0.18
|
)
|
|
Diluted net income (loss) per share
|
$
|
0.05
|
$
|
(0.18
|
)
|
Schedule 3
|
||||||
BIOSCRIP, INC
|
||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||
(unaudited and in thousands)
|
||||||
Three Months Ended
|
||||||
March 31,
|
||||||
2011
|
2010
|
|||||
Cash flows from operating activities:
|
||||||
Net income (loss)
|
$
|
2,941
|
$
|
(7,169
|
)
|
|
Adjustments to reconcile net income (loss) to net cash
|
||||||
provided by operating activities:
|
||||||
Depreciation
|
2,361
|
1,484
|
||||
Amortization of intangibles
|
1,397
|
176
|
||||
Amortization of deferred financing costs
|
241
|
524
|
||||
Change in deferred income tax
|
(48
|
)
|
9,671
|
|||
Compensation under stock-based compensation plans
|
1,132
|
804
|
||||
Loss on disposal of fixed assets
|
7
|
-
|
||||
Changes in assets and liabilities, net of acquired business:
|
||||||
Receivables, net of bad debt expense
|
(10,681
|
)
|
8,678
|
|||
Inventory
|
23,626
|
(5,388
|
)
|
|||
Prepaid expenses and other assets
|
(606
|
)
|
(6,810
|
)
|
||
Accounts payable
|
(2,569
|
)
|
3,966
|
|||
Claims payable
|
2,405
|
(1,998
|
)
|
|||
Amounts due to plan sponsors
|
3,151
|
1,075
|
||||
Accrued interest
|
5,765
|
487
|
||||
Accrued expenses and other liabilities
|
2,533
|
(26,791
|
)
|
|||
Net cash provided by (used in) operating activities
|
31,655
|
(21,291
|
)
|
|||
Cash flows from investing activities:
|
||||||
Purchases of property and equipment, net
|
(2,792
|
)
|
(1,442
|
)
|
||
Cash consideration paid to CHS, net of cash acquired
|
-
|
(92,464
|
)
|
|||
Net cash used in investing activities
|
(2,792
|
)
|
(93,906
|
)
|
||
Cash flows from financing activities:
|
||||||
Proceeds from new credit facility, net of fees paid to issuers
|
-
|
319,000
|
||||
Borrowings on line of credit
|
412,400
|
300,310
|
||||
Repayments on line of credit
|
(441,207
|
)
|
(330,699
|
)
|
||
Repayments of capital leases
|
(30
|
) |
0
|
|||
Principal payments on CHS long-term debt, paid at closing
|
-
|
(128,952
|
)
|
|||
Deferred and other financing costs
|
(22
|
)
|
(7,394
|
)
|
||
Net proceeds from exercise of employee stock compensation plans
|
54
|
288
|
||||
Surrender of stock to satisfy minimum tax withholding
|
(58
|
)
|
(111
|
)
|
||
Net cash (used in) provided by financing activities
|
(28,863
|
)
|
152,442
|
|||
Net change in cash and cash equivalents
|
-
|
37,245
|
||||
Cash and cash equivalents - beginning of period
|
-
|
-
|
||||
Cash and cash equivalents - end of period
|
$
|
-
|
$
|
37,245
|
||
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||
Cash paid during the period for interest
|
$
|
1,302
|
$
|
2,665
|
||
Cash paid during the period for income taxes, net of refunds
|
$
|
109
|
$
|
365
|
Schedule 4
|
||||||
BIOSCRIP, INC
|
||||||
Reconciliation between GAAP and Non-GAAP Measures
|
||||||
(unaudited and in thousands)
|
||||||
Three Months Ended
|
||||||
March 31,
|
||||||
2011
|
2010
|
|||||
Results of Operations:
|
||||||
Revenue:
|
||||||
Infusion and Home Health Services
|
$
|
110,479
|
$
|
46,101
|
||
Pharmacy Services
|
328,818
|
288,967
|
||||
Total
|
$
|
439,297
|
$
|
335,068
|
||
Adjusted EBITDA by Segment before corporate overhead:
|
||||||
Infusion and Home Health Services
|
$
|
11,466
|
$
|
2,860
|
||
Pharmacy Services
|
13,679
|
7,987
|
||||
Total Segment Adjusted EBITDA
|
25,145
|
10,847
|
||||
Corporate overhead
|
(8,527
|
)
|
(8,162
|
)
|
||
Consolidated Adjusted EBITDA
|
16,618
|
2,685
|
||||
Interest expense, net
|
(7,250
|
)
|
(3,169
|
)
|
||
Income tax (expense) benefit
|
(238
|
)
|
2,302
|
|||
Depreciation
|
(2,361
|
)
|
(1,484
|
)
|
||
Amortization of intangibles
|
(1,397
|
)
|
(176
|
)
|
||
Stock-based compensation expense
|
(1,132
|
)
|
(804
|
)
|
||
Acquisition, integration and severance expenses
|
-
|
(5,040
|
)
|
|||
Restructuring expense
|
(1,299
|
)
|
-
|
|||
Bad debt expense related to contract termination
|
-
|
(1,483
|
)
|
|||
Net income (loss)
|
$
|
2,941
|
$
|
(7,169
|
)
|
|
Supplemental Operating Data
|
||||||
Capital Expenditures:
|
||||||
Infusion and Home Health Services
|
$
|
817
|
$
|
72
|
||
Pharmacy Services
|
1,383
|
540
|
||||
Corporate unallocated
|
592
|
830
|
||||
Total
|
$
|
2,792
|
$
|
1,442
|
||
Depreciation Expense:
|
||||||
Infusion and Home Health Services
|
$
|
1,125
|
$
|
236
|
||
Pharmacy Services
|
1,028
|
1,023
|
||||
Corporate unallocated
|
208
|
225
|
||||
Total
|
$
|
2,361
|
$
|
1,484
|
||
Total Assets
|
||||||
Infusion and Home Health Services
|
$
|
443,497
|
$
|
447,899
|
||
Pharmacy Services
|
154,029
|
136,297
|
||||
Corporate unallocated
|
52,929
|
130,367
|
||||
Total
|
$
|
650,455
|
$
|
714,563
|
||
Goodwill
|
||||||
Infusion and Home Health Services
|
$
|
299,643
|
$
|
304,185
|
||
Pharmacy Services
|
24,498
|
24,498
|
||||
Total
|
$
|
324,141
|
$
|
328,683
|