DIPLOMAT PHARMACY, INC., 10-K filed on 3/1/2018
Annual Report
Document and Entity Information (USD $)
In Millions, except Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2017
Feb. 27, 2018
Jun. 30, 2017
Document and Entity Information
 
 
 
Entity Registrant Name
Diplomat Pharmacy, Inc. 
 
 
Entity Central Index Key
0001610092 
 
 
Document Type
10-K 
 
 
Document Period End Date
Dec. 31, 2017 
 
 
Amendment Flag
false 
 
 
Current Fiscal Year End Date
--12-31 
 
 
Entity Well-known Seasoned Issuer
Yes 
 
 
Entity Voluntary Filers
No 
 
 
Entity Current Reporting Status
Yes 
 
 
Entity Filer Category
Large Accelerated Filer 
 
 
Entity Public Float
 
 
$ 709 
Entity Common Stock, Shares Outstanding
 
74,069,226 
 
Document Fiscal Year Focus
2017 
 
 
Document Fiscal Period Focus
FY 
 
 
Consolidated Balance Sheets (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2017
Dec. 31, 2016
Current assets:
 
 
Cash and equivalents
$ 84,251 
$ 7,953 
Accounts receivable, net
332,091 
275,568 
Inventories
206,603 
215,351 
Prepaid expenses and other current assets
11,125 
6,235 
Total current assets
634,070 
505,107 
Property and equipment, net
38,990 
20,372 
Capitalized software for internal use, net
36,520 
50,247 
Goodwill
832,624 
316,616 
Definite-lived intangible assets, net
392,011 
199,862 
Deferred income taxes
 
6,010 
Other noncurrent assets
6,208 
1,040 
Total assets
1,940,423 
1,099,254 
Current liabilities:
 
 
Accounts payable
413,463 
320,684 
Borrowings on line of credit
188,250 
39,255 
Short-term debt, including current portion of long-term debt
11,500 
7,500 
Accrued expenses:
 
 
Compensation and benefits
9,584 
5,674 
Contingent consideration
8,100 
 
Other
20,560 
12,233 
Total current liabilities
651,457 
385,346 
Long-term debt, less current portion
521,098 
100,184 
Deferred income taxes
14,367 
 
Contingent consideration
4,000 
 
Total liabilities
1,190,922 
485,530 
Commitments and contingencies
   
   
Shareholders' equity:
 
 
Preferred stock (10,000,000 shares authorized; none issued and outstanding)
   
   
Common stock (no par value; 590,000,000 shares authorized; 73,871,424 and 66,764,999 shares issued and outstanding at December 31, 2017 and 2016, respectively)
619,235 
503,828 
Additional paid-in capital
38,450 
33,268 
Retained earnings
91,816 
76,306 
Total Diplomat Pharmacy shareholders' equity
749,501 
613,402 
Noncontrolling interests
 
322 
Total shareholders' equity
749,501 
613,724 
Total liabilities and shareholders' equity
$ 1,940,423 
$ 1,099,254 
Consolidated Balance Sheets (Parenthetical) (USD $)
Dec. 31, 2017
Dec. 31, 2016
Consolidated Balance Sheets
 
 
Preferred stock, shares authorized
10,000,000 
10,000,000 
Preferred stock, shares issued
Preferred stock, shares outstanding
Common shares, par value (in dollars per share)
$ 0 
$ 0 
Common shares, authorized shares
590,000,000 
590,000,000 
Common shares, issued shares
73,871,424 
66,764,999 
Common shares, outstanding shares
73,871,424 
66,764,999 
Consolidated Statements of Operations (USD $)
In Thousands, except Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Consolidated Statements of Operations
 
 
 
Net sales
$ 4,485,230 
$ 4,410,388 
$ 3,366,631 
Cost of products sold
(4,136,552)
(4,085,560)
(3,103,392)
Gross profit
348,678 
324,828 
263,239 
Selling, general and administrative expenses
(330,113)
(277,751)
(217,302)
Income from operations
18,565 
47,077 
45,937 
Other (expense) income:
 
 
 
Interest expense
(10,716)
(6,573)
(5,239)
Equity loss and impairment of non-consolidated entities
 
(4,659)
 
Other
213 
370 
308 
Total other expense
(10,503)
(10,862)
(4,931)
Income before income taxes
8,062 
36,215 
41,006 
Income tax benefit (expense)
7,126 
(11,195)
(16,234)
Net income
15,188 
25,020 
24,772 
Less net loss attributable to noncontrolling interest
(322)
(3,253)
(1,004)
Net income allocable to Diplomat Pharmacy, Inc.
$ 15,510 
$ 28,273 
$ 25,776 
Net income per common share:
 
 
 
Basic (in dollars per share)
$ 0.23 
$ 0.43 
$ 0.42 
Diluted (in dollars per share)
$ 0.23 
$ 0.42 
$ 0.41 
Weighted average common shares outstanding:
 
 
 
Basic (in shares)
68,130,322 
65,970,396 
60,730,133 
Diluted (in shares)
68,780,053 
68,047,723 
63,096,951 
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:
 
 
 
Net income
$ 15,188 
$ 25,020 
$ 24,772 
Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
66,566 
50,045 
30,841 
Net provision for doubtful accounts
9,424 
9,534 
5,990 
Share-based compensation expense
7,281 
5,412 
3,936 
Changes in fair values of contingent consideration
3,675 
(8,922)
6,724 
Contingent consideration payments
 
(4,174)
(3,738)
Deferred income tax (benefit) expense
(10,795)
8,779 
(4,615)
Amortization of debt issuance costs
2,655 
1,176 
963 
Impairment expense
 
4,804 
150 
Equity loss and impairment of non-consolidated entities
 
4,659 
 
Excess tax benefits related to share-based awards (Note 10)
 
 
(20,805)
Other
85 
Changes in operating assets and liabilities, net of business acquisitions:
 
 
 
Accounts receivable
7,735 
(15,128)
(50,771)
Inventories
13,813 
(44,342)
(41,657)
Accounts payable
24,327 
(5,906)
43,202 
Other assets and liabilities
(4,615)
367 
34,370 
Net cash provided by operating activities
135,254 
31,326 
29,447 
Cash flows from investing activities:
 
 
 
Payments to acquire businesses, net of cash acquired
(623,067)
(67,156)
(293,496)
Expenditures for property and equipment
(6,652)
(6,217)
(4,624)
Expenditures for capitalized software for internal use
(3,505)
(12,595)
(12,021)
Capital investments in and loans to non-consolidated entities
(100)
 
(1,459)
Other
27 
Net cash used in investing activities
(633,319)
(85,967)
(311,573)
Cash flows from financing activities:
 
 
 
Net proceeds from line of credit
148,995 
39,255 
 
Proceeds from long-term debt
575,000 
 
120,000 
Payments on long-term debt
(136,000)
(6,000)
(3,000)
Payments of debt issuance costs
(21,507)
(28)
(5,055)
Proceeds from issuance of stock upon stock option exercises
7,875 
4,448 
10,341 
Contingent consideration payments
 
(2,681)
(3,012)
Proceeds from public offering, net of transaction costs
 
 
187,988 
Payments made to repurchase stock options
 
 
(36,298)
Excess tax benefits related to share-based awards (Note 10)
 
 
20,805 
Net cash provided by financing activities
574,363 
34,994 
291,769 
Net increase (decrease) in cash and equivalents
76,298 
(19,647)
9,643 
Cash and equivalents at beginning of year
7,953 
27,600 
27,600 
Cash and equivalents at end of year
84,251 
7,953 
27,600 
Supplemental disclosures of cash flow information:
 
 
 
Cash paid for interest
7,327 
5,273 
3,949 
Cash paid for income taxes
$ 5,876 
$ 728 
$ 351 
Consolidated Statement of Changes in Shareholders' Equity (USD $)
In Thousands, except Share data, unless otherwise specified
BioRx, LLC
Common Stock
BioRx, LLC
Diplomat Pharmacy, Inc. Shareholders' Equity
BioRx, LLC
Burman's Apothecary, LLC
Common Stock
Burman's Apothecary, LLC
Additional Paid-In Capital
Burman's Apothecary, LLC
Diplomat Pharmacy, Inc. Shareholders' Equity
Burman's Apothecary, LLC
Valley Campus Pharmacy, Inc
Common Stock
Valley Campus Pharmacy, Inc
Diplomat Pharmacy, Inc. Shareholders' Equity
Valley Campus Pharmacy, Inc
Several Acquisitions
Common Stock
Several Acquisitions
Diplomat Pharmacy, Inc. Shareholders' Equity
Several Acquisitions
Common Stock
Additional Paid-In Capital
Retained Earnings
Diplomat Pharmacy, Inc. Shareholders' Equity
Noncontrolling Interest
Total
Balance at Dec. 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 148,901 
$ 9,893 
$ 5,354 
$ 164,148 
$ 4,579 
$ 168,727 
Balance at the beginning of the period (in shares) at Dec. 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
51,457,023 
 
 
 
 
 
Changes in Shareholders' Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
25,776 
25,776 
(1,004)
24,772 
Proceeds from follow-on public offering, net of issuance costs
 
 
 
 
 
 
 
 
 
 
 
 
 
187,988 
 
 
187,988 
 
187,988 
Proceeds from follow-on public offering, net of issuance costs (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
6,821,125 
 
 
 
 
 
Repurchase of stock options
 
 
 
 
 
 
 
 
 
 
 
 
 
(34,194)
(2,104)
 
(36,298)
 
(36,298)
Issuance of stock as partial consideration
125,697 
125,697 
125,697 
9,578 
 
9,578 
9,578 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of stock as partial consideration (in shares)
4,038,853 
 
 
253,036 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock issued upon stock option exercises
 
 
 
 
 
 
 
 
 
 
 
 
 
13,650 
(3,309)
 
10,341 
 
10,341 
Stock issued upon stock option exercises (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
1,943,022 
 
 
 
 
 
Excess tax benefits related to share-based awards
 
 
 
 
 
 
 
 
 
 
 
 
 
 
20,805 
 
20,805 
 
20,805 
Share-based compensation expense
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3,936 
 
3,936 
 
3,936 
Restricted stock awards (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
10,805 
 
 
 
 
 
Balance at Dec. 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
451,620 
29,221 
31,130 
511,971 
3,575 
515,546 
Balance at the end of the period (in shares) at Dec. 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
64,523,864 
 
 
 
 
 
Changes in Shareholders' Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adoption of ASU 2016-09 (Note 10)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
16,903 
16,903 
 
16,903 
Net income (loss)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
28,273 
28,273 
(3,253)
25,020 
Issuance of stock upon full contingent consideration payout
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
36,888 
 
36,888 
Issuance of stock upon full contingent consideration payout (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
1,346,282 
 
 
 
 
 
Issuance of stock as partial consideration
 
 
 
 
 
 
 
9,507 
9,507 
9,507 
 
 
 
36,888 
 
 
 
 
 
Issuance of stock as partial consideration (in shares)
 
 
 
 
 
 
 
324,244 
 
 
 
 
 
 
 
 
 
 
 
Stock issued upon stock option exercises
 
 
 
5,813 
(1,365)
4,448 
4,448 
 
 
 
 
 
 
 
 
 
 
 
 
Stock issued upon stock option exercises (in shares)
 
 
 
564,844 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Share-based compensation expense
 
 
 
 
 
 
 
 
 
 
 
 
 
 
5,412 
 
5,412 
 
5,412 
Restricted stock awards (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
5,765 
 
 
 
 
 
Balance at Dec. 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
503,828 
33,268 
76,306 
613,402 
322 
613,724 
Balance at the end of the period (in shares) at Dec. 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
66,764,999 
 
 
 
 
66,764,999 
Changes in Shareholders' Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
15,510 
15,510 
(322)
15,188 
Issuance of stock as partial consideration
 
 
 
 
 
 
 
 
 
 
105,433 
105,433 
105,433 
 
 
 
 
 
 
Issuance of stock as partial consideration (in shares)
 
 
 
 
 
 
 
 
 
 
5,852,291 
 
 
 
 
 
 
 
 
Stock issued upon stock option exercises
 
 
 
 
 
 
 
 
 
 
 
 
 
9,974 
(2,099)
 
7,875 
 
7,875 
Stock issued upon stock option exercises (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
1,217,320 
 
 
 
 
 
Share-based compensation expense
 
 
 
 
 
 
 
 
 
 
 
 
 
 
7,281 
 
7,281 
 
7,281 
Restricted stock awards (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
36,814 
 
 
 
 
 
Balance at Dec. 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 619,235 
$ 38,450 
$ 91,816 
$ 749,501 
 
$ 749,501 
Balance at the end of the period (in shares) at Dec. 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
73,871,424 
 
 
 
 
73,871,424 
DESCRIPTION OF BUSINESS
DESCRIPTION OF BUSINESS

 

1.DESCRIPTION OF BUSINESS

 

Diplomat Pharmacy, Inc. and its consolidated subsidiaries (the “Company”) is the largest independent provider of specialty pharmacy services in the United States of America (“U.S.”). The Company is focused on improving the lives of patients with complex chronic diseases while also delivering unique solutions for manufacturers, hospitals, payers and providers. The Company’s patient-centric approach positions it at the center of the healthcare continuum for treatment of complex chronic disease states, including oncology, specialty infusion therapy, immunology, hepatitis, multiple sclerosis and many other serious or long-term conditions. The Company offers a broad range of innovative solutions to address the dispensing, delivery, dosing and reimbursement of clinically intensive, high-cost specialty drugs and a wide range of applications and prescription benefit management (“PBM”) services designed to help the Company’s customers reduce the cost and manage the complexity of their prescription drug programs. The Company dispenses to patients in all U.S. states and territories through its advanced distribution centers and manages centralized clinical call centers to deliver localized services on a national scale.

 

BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

2.BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Financial Statement Presentation

 

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the U.S. (“U.S. GAAP”) and the applicable rules and regulations of the Securities and Exchange Commission (“SEC”).

 

Principles of Consolidation

 

The consolidated financial statements include the accounts of Diplomat Pharmacy, Inc., its wholly owned subsidiaries, and a 51 percent owned subsidiary, formed in August 2014, which the Company controlled and which was dissolved during the fourth quarter of 2017. The Company also owns a 22 percent interest in a non-consolidated entity which is accounted for under the equity method of accounting since the Company does not control the entity but has the ability to exercise significant influence over its operating and financial policies. This equity method investment was fully impaired during the fourth quarter of 2014 (Note 8). An investment in an entity in which the Company owns less than 20 percent and does not have the ability to exercise significant influence is accounted for under the cost method. This cost method investment was impaired during the fourth quarter of 2016 (Note 8). In addition, the Company paid $100 to acquire an 11.1 percent interest in a non-consolidated entity during 2017, which is accounted for under the cost method, as the Company owns less than 20 percent and does not have the ability to exercise significant influence over the entity.

 

Noncontrolling interest in a consolidated subsidiary in the consolidated balance sheets represents the minority shareholders’ proportionate share of the equity in such subsidiary. Consolidated net income (loss) is allocated to the Company and noncontrolling interests (i.e., minority shareholders) in proportion to their percentage ownership.

 

All intercompany transactions and balances have been eliminated in consolidation.

 

Use of Estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported therein. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be based upon amounts that differ from these estimates.

 

Concentrations of Risk

 

Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash on deposit with banks or other financial institutions and trade accounts receivable.

 

A federal program provides non-interest bearing cash balances insurance coverage up to $250 per depositor at each financial institution. The Company’s cash balances often exceed federally insured limits.

 

Concentration of credit risk with respect to trade accounts receivable is limited by the large number of patients comprising the Company’s customer base and their dispersion across multiple payers and multiple geographic areas. No single payer customer accounted for more than 10 percent of net sales for any period presented or trade accounts receivable at December 31, 2017 and 2016.

 

The Company purchases a significant portion of its prescription drug inventory from AmerisourceBergen, a prescription drug wholesaler. These purchases accounted for approximately 41 percent, 49 percent and 50 percent of cost of products sold for the years ended December 31, 2017, 2016 and 2015, respectively. The Company has alternative vendors available if necessary. See Note 13 for discussion of the Company’s minimum purchase obligation with AmerisourceBergen.

 

The Company purchases certain prescription drugs from Celgene Corporation (“Celgene”) and Pharmacyclics, Inc. (“Pharmacyclics”), drug manufacturers. Purchases from Celgene and Pharmacyclics accounted for approximately 17 percent and 14 percent, 13 percent and 10 percent, and 12 percent and 9 percent of cost of products sold for the years ended December 31, 2017, 2016 and 2015, respectively, with no minimum purchase obligation. The specialty drugs that the Company purchases from Celgene and Pharmacyclics are not available from any other source.

 

Cash Equivalents

 

The Company considers all highly liquid investments with maturities of three months or less from the date of purchase to be cash equivalents.

 

Accounts Receivable, net

 

Trade accounts receivable are stated at the invoiced amount. Trade accounts receivable primarily include amounts from third-party pharmacy benefit managers and insurance providers and are based on contracted prices. Trade accounts receivable are unsecured and require no collateral. Trade accounts receivable terms vary by payer, but generally are due within 30 days after the sale of the product or performance of the service.

 

The Company maintains an allowance for doubtful accounts that reduces receivables to amounts that are expected to be collected. In estimating the allowance, management considers factors such as current overall economic conditions, historical and anticipated customer performance, historical experience with write-offs and the level of past due accounts. The Company’s general policy for uncollectible accounts, if not reserved through specific examination procedures, is to reserve based upon the aging categories of accounts receivable. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote.

 

Activity in the allowance for doubtful accounts was as follows:

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Beginning balance

 

$

(15,257

)

$

(8,123

)

$

(3,043

)

Charged to expense

 

(9,424

)

(9,534

)

(5,990

)

Write-offs, net of recoveries

 

2,631

 

2,400

 

910

 

 

 

 

 

 

 

 

 

Ending balance

 

$

(22,050

)

$

(15,257

)

$

(8,123

)

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

 

Inventories consist of prescription and over-the-counter medications and are stated at the lower of cost or net realizable value. Cost is determined using the first-in, first-out method. Prescription medications are returnable to the Company’s vendors and fully refundable before six months of expiration, and any remaining expired medication is relieved from inventory on a quarterly basis.

 

Property and Equipment, net

 

Property and equipment are stated at cost less accumulated depreciation. Depreciation is generally computed on a straight-line basis over the estimated useful lives of the assets. The costs of leasehold improvements are depreciated either over the life of the improvement or the lease term, whichever is shorter. For income tax purposes, accelerated methods of depreciation are generally used. Significant improvements are capitalized, and disposed or replaced property is written off. Maintenance and repairs are charged to expense in the period they are incurred. When items of property or equipment are sold or retired, the related cost and accumulated depreciation are removed from the accounts, and any gain or loss is included in earnings.

 

Capitalized Software for Internal Use, net

 

The Company capitalizes certain development costs primarily related to a custom-developed, proprietary, scalable patient care system. The Company expenses the costs incurred during the preliminary project stage, and capitalizes the direct development costs, including the associated payroll and related costs for employees and outside contractors working on development, during the application development stage. The Company monitors development on an ongoing basis and capitalizes the costs of any major improvements or that result in significant additional functionality.

 

Capitalized internal use software costs are amortized on a straight-line basis over the estimated useful lives of the assets, generally three years. For income tax purposes, accelerated methods of amortization are generally used. Management evaluates the useful lives of these assets on an annual basis.

 

Definite-Lived Intangible Assets, net

 

Definite-lived intangible assets consist of assets related to acquisitions and are amortized over their estimated useful lives using an accelerated method for the majority of customer, patient and physician relationships, and the straight-line method for the remaining intangible assets.

 

Long-Lived Assets

 

Long-lived assets, such as property and equipment, capitalized software for internal use and definite-lived intangible assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If circumstances require a long-lived asset or asset group to be tested for possible impairment, the Company compares the undiscounted cash flows expected to be generated by that asset or asset group to its carrying amount. If the carrying amount of the long-lived asset or asset group is not recoverable on an undiscounted cash flow basis, an impairment charge is recognized to the extent that the carrying amount exceeds fair value. Fair values of long-lived assets are determined through various techniques, such as applying probability weighted, expected present value calculations to the estimated future cash flows using assumptions a market participant would utilize, or through the use of a third-party independent appraiser or valuation specialist.

 

Goodwill

 

Goodwill represents the excess acquisition cost of an acquired entity over the estimated fair values of the net tangible assets and the identifiable intangible assets acquired. Goodwill is not amortized, but rather is reviewed for impairment annually during the fourth quarter, or more frequently if facts or circumstances indicate that the carrying value may not be recoverable.

 

An entity has the option to perform a qualitative assessment to determine whether it is more-likely-than-not that the fair value of the reporting unit is less than its carrying amount prior to performing a quantitative impairment test. The qualitative assessment evaluates various events and circumstances, such as macro-economic conditions, industry and market conditions, cost factors, relevant events and financial trends that may impact a reporting unit’s fair value. If it is determined that the estimated fair value of the reporting unit is more-likely-than-not less than its carrying amount, including goodwill, a quantitative assessment is required. Otherwise, no further analysis is necessary.

 

If a quantitative assessment is performed, a reporting unit’s fair value is compared to its carrying value. A reporting unit’s fair value is determined based upon consideration of various valuation methodologies, including the income approach, which utilizes projected future cash flows discounted at rates commensurate with the risks involved, and multiples of current and future earnings. If the fair value of a reporting unit is less than its carrying amount, an impairment charge is recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized cannot exceed the total amount of goodwill allocated to that reporting unit.

 

Debt Issuance Costs

 

Costs incurred related to the issuance of the Company’s credit facility were deferred and are being amortized to interest expense using the effective interest method over the term of the agreement.

 

Revenue Recognition

 

The Company recognizes revenue from dispensing prescription drugs for home delivery at the time the drugs are shipped. At the time of shipment, the Company has performed substantially all of its obligations under its payer contracts and does not experience a significant level of returns or reshipments. Revenues from dispensing prescription drugs that are picked up by patients at an open-door or retail pharmacy location are recorded at prescription adjudication, which approximates the fill date. Revenue generated from dispensing prescription drugs was $4,444,486, $4,386,643 and $3,346,652 for the years ended December 31, 2017, 2016 and 2015, respectively.

 

The Company accrues an estimate of fees, including direct and indirect remuneration fees (“DIR fees”), which are assessed or expected to be assessed by payers at some point after adjudication of a claim, as a reduction at the time revenue is recognized. Changes in the Company’s estimate of such fees are recorded when the change becomes known.

 

The Company recognizes revenue from the sale of prescription drugs by its retail pharmacy network when the claim is adjudicated. When the Company acts as principal in the arrangement, exercises pricing latitude and independently has a contractual obligation to pay its network pharmacy providers for benefits provided to its clients’ members, the Company includes the total prescription price (ingredient cost plus dispensing fee) it has contracted with these clients as revenue, including member co-payments to pharmacies. Revenue generated from the sale of prescription drugs by retail pharmacies was $6,531 for the year ended December 31, 2017. When the Company merely administers a client’s network pharmacy contracts and does not assume credit risk, the Company earns an administrative fee for collecting payments from the client and remits the corresponding amount to the pharmacies in the client’s network, drug ingredient cost is not included in the Company’s revenues or cost of products sold. Administrative fee revenue was $1,724 for the year ended December 31, 2017.

 

The Company recognizes revenue from service, data and consulting services when the services have been performed and the earnings process is therefore complete. Revenues generated from service, data and consulting services were $32,489, $23,745 and $19,979 for the years ended December 31, 2017, 2016 and 2015, respectively.

 

Sales taxes are presented on a net basis (excluded from revenues and costs).

 

The Company derived its revenue from the following therapeutic classes:

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Oncology

 

$

2,545,708

 

$

2,102,130

 

$

1,432,091

 

Specialty Infusion

 

617,904

 

505,240

 

374,884

 

Immunology(1)

 

561,730

 

644,173

 

510,708

 

Hepatitis

 

<10

%

583,751

 

520,771

 

Other (none greater than 10% in the period)

 

759,888

 

575,094

 

528,177

 

 

 

 

 

 

 

 

 

Total revenue

 

$

4,485,230

 

$

4,410,388

 

$

3,366,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes drugs dispensed to treat arthritis, Crohn’s disease and psoriasis.

 

Shipping and Handling Costs

 

Shipping and handling costs are not billed to patients; therefore, there are no shipping and handling revenues. The Company recognizes shipping and handling costs as incurred as a component of “Selling, general and administrative expenses” and were $15,689, $15,144 and $13,899 for the years ended December 31, 2017, 2016 and 2015, respectively.

 

Advertising and Marketing Costs

 

Advertising and marketing costs are expensed as incurred as a component of “Selling, general and administrative expenses” and were $2,251, $3,868 and $3,553 for the years ended December 31, 2017, 2016 and 2015, respectively.

 

Defined Contribution Savings Plans

 

The Company maintains certain defined contribution savings plans for eligible employees. The total expenses attributable to the Company’s defined contribution savings plans are recognized as a component of “Selling, general and administrative expenses” and were $2,908, $2,665 and $1,877 for the years ended December 31, 2017, 2016 and 2015, respectively.

 

Share-Based Compensation

 

The Company grants stock options to key employees, which are accounted for as equity awards. The exercise price of a granted stock option is equal to the closing market stock price of the underlying common share on the date the option is granted. The grant date fair value of these awards is measured using the Black-Scholes-Merton option pricing model. Stock options generally become exercisable in installments of 25 percent per year, beginning on the first anniversary of the grant date and each of the three anniversaries thereafter, and have a maximum term of ten years. Certain stock option grants have performance-based conditions, which require the satisfaction of certain revenue and/or Adjusted EBITDA targets prior to vesting. The Company expenses the grant date fair value of its stock options over their respective vesting periods on a straight-line basis.

 

The Company also grants restricted stock units (“RSU” or “RSUs”) to key employees, which are accounted for as equity awards. Some granted RSUs cliff vest after three years, whereas others vest one-third per year. The grant date fair value of a RSU is determined by the closing market price of our common stock as of the date of grant. The Company expenses the grant date fair value of the RSU over the three-year vesting period on a straight-line basis.

 

The Company grants restricted stock awards (“RSA” or “RSAs”) to non-employee directors, which are accounted for as equity awards. Generally, such RSAs fully vest on the first anniversary of the grant date. The grant date fair value of a RSA is determined by the closing market price of the Company’s common stock as of the date of grant. The grant date fair value of the RSU is expensed over the vesting period on a straight-line basis.

 

Income Taxes

 

Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. The Company provides a valuation allowance against net deferred tax assets unless, based upon the available evidence, it is more likely than not that the deferred tax assets will be realized.

 

The Company records interest and penalties related to tax uncertainties as income tax expense. Based on management’s evaluation, the Company concluded there were no significant uncertain tax positions requiring recognition in its consolidated financial statements.

 

Segment Information

 

The Company’s chief operating decision maker reviews the financial results of the Company in total when evaluating financial performance and for purposes of allocating resources. The Company has thus determined that it operates in a single reportable segment — specialty pharmacy services.

 

Accounting Standards Update (“ASU”) Adoption — Balance Sheet Classification of Deferred Taxes

 

In April 2015, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2015-17, Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes (“ASU 2015-17”), eliminating the requirement for companies to present deferred tax assets and liabilities as current and noncurrent. Instead, companies are required to classify all deferred tax assets and liabilities as noncurrent.

 

Effective January 1, 2017, the Company retrospectively adopted the accounting guidance contained within ASU 2015-17. The following December 31, 2016 consolidated balance sheet line items were adjusted due to this adoption:

 

 

 

As

 

 

 

 

 

 

 

Previously

 

 

 

 

 

 

 

Reported

 

Adjustment

 

As Adjusted

 

Deferred income taxes (current asset)

 

$

14,703

 

$

(14,703

)

$

 

Total current assets

 

519,810

 

(14,703

)

505,107

 

Deferred income taxes (noncurrent asset)

 

 

6,010

 

6,010

 

Total assets

 

1,107,947

 

(8,693

)

1,099,254

 

Deferred income taxes (noncurrent liability)

 

8,693

 

(8,693

)

 

Total liabilities

 

494,223

 

(8,693

)

485,530

 

Total liabilities and shareholders’ equity

 

1,107,947

 

(8,693

)

1,099,254

 

 

ASU Adoption — Simplifying the Test for Goodwill Impairment

 

In January 2017, the FASB issued ASU No. 2017-04, Intangibles — Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment (“ASU 2017-04”), eliminating Step 2 from the quantitative goodwill impairment test. Instead, an entity will perform its annual, or interim, quantitative goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount (Step 1). An entity will recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized cannot exceed the total amount of goodwill allocated to that reporting unit. This ASU is effective for an entity’s annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019, though early adoption is permitted.

 

Effective January 1, 2017, the Company adopted the accounting guidance contained within ASU 2017-04. This adoption had no impact on the Company’s consolidated financial statements.

 

New Accounting Pronouncements

 

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”), which will supersede the existing revenue recognition guidance under U.S. GAAP. The new standard focuses on creating a single source of revenue guidance for revenue arising from contracts with customers for all industries. The objective of the new standard is for companies to recognize revenue when it transfers the promised goods or services to its customers at an amount that represents what the company expects to be entitled to in exchange for those goods or services. In July 2015, the FASB issued ASU No. 2015-14, Revenue from Contracts with Customers (Topic 606) Deferral of the Effective Date, which deferred the effective date of ASU 2014-09 by one year to annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period, for public entities, though early adoption was permitted. Topic 606 permits two methods of adoption: retrospective approach reflecting the application of the standard in each prior reporting period presented (full retrospective method), or retrospective approach with the cumulative effect of initially applying the guidance recognized at the date of initial application (cumulative catch-up transition method). The new standard also includes a cohesive set of disclosure requirements intended to provide users of financial statements with comprehensive information about the nature, amount, timing and uncertainty of revenue and cash flows arising from a company’s contracts with customers. The Company is finalizing the impact of Topic 606 on the disclosures for its consolidated financial statement footnotes and expects the disclosures to be enhanced.

 

On January 1, 2018, the Company adopted Topic 606 using the cumulative catch-up transition method and will record an immaterial after-tax adjustment to reduce retained earnings. This cumulative adjustment relates to a shift in the recognition of dispensing prescription drugs for home delivery from the date the drugs are shipped under the Company’s existing accounting policy to the date the drugs are physically delivered (when control transfers) under the new standard. The effect of this change will not be significant as there is a very short timeframe from shipment to physical delivery of the prescription medication.

 

For the Company’s PBM businesses acquired late in the fourth quarter of 2017, the Company has gathered most of its data from customer contracts, is finalizing its evaluation of the potential impact of the new standard and is in the process of completing its applicable accounting policy memorandums. A portion of the Company’s PBM businesses includes dispensing prescription drugs for home delivery, the impact of which will be included in the cumulative adjustment previously discussed. For the remainder of its PBM businesses, the Company is finalizing the evaluation of reporting revenues on a gross or net basis under its payer contracts, however, based on the preliminary analysis to date, it is not expected that other aspects of the new standard will have a significant impact on the Company’s consolidated financial statements.

 

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842),  requiring lessees to recognize a right-of-use asset and a lease liability for all leases (with the exception of short-term leases) at lease commencement date. This ASU is effective for annual periods beginning on or after December 15, 2018, including interim periods within those annual periods, though early adoption is permitted. The Company is in the early stages of evaluating the impact that the adoption of this guidance will have on its consolidated financial statements and/or notes thereto.

 

In May 2017, the FASB issued ASU No. 2017-09, Compensation — Stock Compensation (Topic 718): Scope of Modification Accounting, providing guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in Topic 718. This ASU is effective for annual periods beginning on or after December 15, 2017, including interim periods within those annual periods. This ASU is to be applied prospectively to an award modified on or after the adoption date. The adoption of this guidance is not expected to have any immediate impact on the Company’s consolidated financial statements.

 

BUSINESS ACQUISITIONS
BUSINESS ACQUISITIONS

 

3.BUSINESS ACQUISITIONS

 

The Company accounts for its business acquisitions using the acquisition method as required by FASB Accounting Standards Codification Topic 805, Business Combinations. The Company ascribes significant value to the synergies and other benefits that do not meet the recognition criteria of acquired identifiable intangible assets. Accordingly, the value of these components is included within goodwill. The Company’s business acquisitions described below, except for portions of BioRx, LLC (“BioRx”) and LDI (defined below), were treated as asset purchases for income tax purposes and the related goodwill resulting from these business acquisitions is deductible for income tax purposes. The results of operations for acquired businesses are included in the Company’s consolidated financial statements from their respective acquisition dates. For the entities acquired by the Company during 2017, 2016 and 2015, their net sales following their acquisition dates and solely in the year acquired represented approximately 2 percent, 6 percent and 12 percent, respectively, of the Company’s consolidated net sales.

 

The assets acquired and liabilities assumed in the business combinations described below, including identifiable intangible assets, were based on their estimated fair values as of the acquisition date. The excess of purchase price over the estimated fair value of the net tangible and identifiable intangible assets acquired was recorded as goodwill. The allocation of the purchase price required management to make significant estimates in determining the fair values of assets acquired and liabilities assumed, especially with respect to identifiable intangible assets. These estimated fair values were based on information obtained from management of the acquired companies and historical experience and, with respect to the long-lived tangible and intangible assets, were made with the assistance of an independent valuation firm. These estimates included, but were not limited to, the cash flows that an asset is expected to generate in the future, and the cost savings expected to be derived from acquiring an asset, discounted at rates commensurate with the risks and uncertainties involved. For acquisitions that involved contingent consideration, the Company recognized a liability equal to the fair value of the contingent consideration obligation as of the acquisition date. The estimate of fair value of a contingent consideration obligation required subjective assumptions regarding future business results, discount rates and probabilities assigned to various potential business result scenarios. These estimates are preliminary and subject to change up to one year following each acquired entity’s respective acquisition date.

 

LDI Holding Company LLC

 

On December 20, 2017, the Company acquired LDI Holding Company LLC, doing business as LDI Integrated Pharmacy Services (“LDI”). LDI is a full-service PBM based in St. Louis, Missouri. LDI’s service offerings include URAC-accredited mail-order and specialty pharmacies, a national network of retail pharmacies and comprehensive clinical programs. The following table summarizes the consideration transferred to acquire LDI:

 

Cash

 

$

521,300

 

4,113,188 restricted common shares

 

79,088

 

 

 

 

 

 

 

$

600,388

 

 

 

 

 

 

 

The above share consideration at closing is based on 4,113,188 shares, in accordance with the purchase agreement, multiplied by the per share closing market price of the Company’s common stock as of December 19, 2017 ($20.24) and multiplied by 95 percent to account for the restricted nature of the shares.

 

Approximately $7,500 of the purchase consideration was deposited into an escrow account to be held for 12 months after the closing date to satisfy any indemnification claims that may be made by the Company.

 

The Company incurred acquisition-related costs of $948 which were charged to “Selling, general and administrative expenses” during the year ended December 31, 2017.

 

The following table summarizes the preliminary fair values of identifiable assets acquired and liabilities assumed at the acquisition date:

 

Cash

 

$

965

 

Accounts receivable

 

38,273

 

Inventories

 

2,979

 

Prepaid expenses and other current assets

 

837

 

Property and equipment

 

2,659

 

Capitalized software for internal use

 

791

 

Definite-lived intangible assets

 

201,523

 

Accounts payable

 

(35,472

)

Accrued expenses — compensation and benefits

 

(2,137

)

Accrued expenses — other

 

(4,862

)

Deferred income taxes

 

(31,173

)

 

 

 

 

Total identifiable net assets

 

174,383

 

Goodwill

 

426,005

 

 

 

 

 

 

 

$

600,388

 

 

 

 

 

 

 

Definite-lived intangible assets that were acquired and their respective useful lives are as follows:

 

 

 

Useful
Life

 

Amount

 

Customer relationships

 

10 years

 

$

184,973

 

Trade names and trademarks

 

4 years

 

16,550

 

 

 

 

 

 

 

 

 

 

 

$

201,523

 

 

 

 

 

 

 

 

 

Pharmaceutical Technologies, Inc.

 

On November 27, 2017, the Company acquired Pharmaceuticals Technologies, Inc., doing business as National Pharmaceutical Services (“NPS”). NPS is a full-service PBM based in Omaha, Nebraska. The following table summarizes the consideration transferred to acquire NPS:

 

Cash

 

$

34,437

 

835,017 restricted common shares

 

12,753

 

 

 

 

 

 

 

$

47,190

 

 

 

 

 

 

 

The above share consideration at closing is based on 835,017 shares, in accordance with the purchase agreement, multiplied by the per share closing market price of the Company’s common stock as of November 24, 2017 ($16.97) and multiplied by 90 percent to account for the restricted nature of the shares.

 

Approximately $9,005 of the purchase consideration was deposited into an escrow account to be held for 12 months after the closing date to satisfy any indemnification claims that may be made by the Company.

 

The Company incurred acquisition-related costs of $804 which were charged to “Selling, general and administrative expenses” during the year ended December 31, 2017.

 

The following table summarizes the preliminary fair values of identifiable assets acquired and liabilities assumed at the acquisition date:

 

Cash

 

$

10,151

 

Accounts receivable

 

21,286

 

Inventories

 

100

 

Prepaid expenses and other current assets

 

650

 

Property and equipment

 

13,713

 

Capitalized software for internal use

 

1,800

 

Definite-lived intangible assets

 

6,720

 

Accounts payable

 

(23,084

)

Accrued expenses — other

 

(4,881

)

 

 

 

 

Total identifiable net assets

 

26,455

 

Goodwill

 

20,735

 

 

 

 

 

 

 

$

47,190

 

 

 

 

 

 

 

Definite-lived intangible assets that were acquired and their respective useful lives are as follows:

 

 

 

Useful
Life

 

Amount

 

Customer relationships

 

10 years

 

$

5,900

 

Trade names and trademarks

 

2 years

 

820

 

 

 

 

 

 

 

 

 

 

 

$

6,720

 

 

 

 

 

 

 

 

 

Focus Rx Pharmacy Services Inc. and Focus Rx Inc.

 

On September 1, 2017, the Company acquired Focus Rx Pharmacy Services Inc. and Focus Rx Inc. (collectively, “Focus”), a specialty pharmacy focusing on infusion services located in Ronkonkoma, New York. The following table summarizes the consideration transferred to acquire Focus:

 

Cash

 

$

17,252

 

374,297 restricted common shares

 

5,643

 

Contingent consideration at fair value

 

2,080

 

 

 

 

 

 

 

$

24,975

 

 

 

 

 

 

 

The above share consideration at closing is based on 374,297 shares, in accordance with the purchase agreement, multiplied by the per share closing market price of the Company’s common stock as of August 31, 2017 ($16.75) and multiplied by 90 percent to account for the restricted nature of the shares.

 

The purchase price includes a contingent consideration arrangement that requires the Company to pay the former owners additional cash payouts of up to $1,500 per performance period based upon the achievement of certain gross profit targets in each of the 12-month periods ending September 30, 2018 and 2019. The maximum additional cash payout is $3,000.

 

Approximately $1,200 of the purchase consideration was deposited into an escrow account to be held for 12 months after the closing date to satisfy any of the Company’s indemnification claims.

 

The Company incurred acquisition-related costs of $329 which were charged to “Selling, general and administrative expenses” during the year ended December 31, 2017.

 

The following table summarizes the preliminary fair values of identifiable assets acquired and liabilities assumed at the acquisition date:

 

Cash

 

$

1,809

 

Accounts receivable

 

4,936

 

Inventories

 

1,177

 

Prepaid expenses and other current assets

 

20

 

Definite-lived intangible assets

 

7,100

 

Other noncurrent assets

 

21

 

Accounts payable

 

(5,169

)

Accrued expenses — compensation and benefits

 

(156

)

 

 

 

 

Total identifiable net assets

 

9,738

 

Goodwill

 

15,237

 

 

 

 

 

 

 

$

24,975

 

 

 

 

 

 

 

Definite-lived intangible assets that were acquired and their respective useful lives are as follows:

 

 

 

Useful
Life

 

Amount

 

Patient relationships

 

7 years

 

$

3,700

 

Non-compete employment agreements

 

3 years

 

2,200

 

Trade names and trademarks

 

3 years

 

1,200

 

 

 

 

 

 

 

 

 

 

 

$

7,100

 

 

 

 

 

 

 

 

 

Accurate Rx Pharmacy Consulting, LLC

 

On July 5, 2017, the Company acquired Accurate Rx Pharmacy Consulting, LLC (“Accurate”), a specialty pharmacy focusing on infusion services located in Columbia, Missouri. The following table summarizes the consideration transferred to acquire Accurate:

 

Cash

 

$

9,408

 

131,108 restricted common shares

 

1,776

 

Contingent consideration at fair value

 

1,980

 

 

 

 

 

 

 

$

13,164

 

 

 

 

 

 

 

The above share consideration at closing is based on 131,108 shares, in accordance with the purchase agreement, multiplied by the per share closing market price of the Company’s common stock as of July 3, 2017 ($15.05) and multiplied by 90 percent to account for the restricted nature of the shares.

 

The purchase price includes a contingent consideration arrangement that requires the Company to pay the former owners additional cash payouts of up to $3,600 per performance period based upon the achievement of certain gross profit targets in each of the 12-month periods ending July 31, 2018 and 2019. The maximum additional cash payout is $7,200.

 

Approximately $1,000 of the purchase consideration was deposited into an escrow account to be held for 15 months after the closing date to satisfy any of the Company’s indemnification claims.

 

The Company incurred acquisition-related costs of $218 which were charged to “Selling, general and administrative expenses” during the year ended December 31, 2017.

 

The following table summarizes the preliminary fair values of identifiable assets acquired and liabilities assumed at the acquisition date:

 

Cash

 

$

1,295

 

Accounts receivable

 

2,196

 

Inventory

 

936

 

Prepaid expenses and other current assets

 

34

 

Definite-lived intangible assets

 

3,420

 

Other noncurrent assets

 

3

 

Accounts payable

 

(3,303

)

Accrued expenses — compensation and benefits

 

(152

)

Accrued expenses — other

 

(6

)

 

 

 

 

Total identifiable net assets

 

4,423

 

Goodwill

 

8,741

 

 

 

 

 

 

 

$

13,164

 

 

 

 

 

 

 

Definite-lived intangible assets that were acquired and their respective useful lives are as follows:

 

 

 

Useful
Life

 

Amount

 

Patient relationships

 

7 years

 

$

2,100

 

Non-compete employment agreements

 

5 years

 

670

 

Trade names and trademarks

 

4 years

 

650

 

 

 

 

 

 

 

 

 

 

 

$

3,420

 

 

 

 

 

 

 

 

 

WRB Communications, LLC

 

On May 8, 2017, the Company acquired WRB Communications, LLC (“WRB”), a communications and contact center company based in Chantilly, Virginia that specializes in relationship management programs for leading pharmaceutical manufacturers and service organizations. The following table summarizes the consideration transferred to acquire WRB:

 

Cash

 

$

26,804

 

299,325 restricted common shares

 

4,291

 

Contingent consideration at fair value

 

530

 

 

 

 

 

 

 

$

31,625

 

 

 

 

 

 

 

The above share consideration at closing is based on 299,325 shares, in accordance with the purchase agreement, multiplied by the per share closing market price of the Company’s common stock as of May 5, 2017 ($15.93) and multiplied by 90 percent to account for the restricted nature of the shares.

 

The purchase price includes a contingent consideration arrangement that requires the Company to pay the former owners additional cash payouts of up to $500 per performance period based upon the achievement of certain earnings before interest, taxes, depreciation and amortization targets in each of the 12-month periods ending May 31, 2018 and 2019. During the fourth quarter of 2017, the Company guaranteed a full payout to allow for the acceleration of certain integration. The formers owners received $1,000 in cash in January 2018.

 

Approximately $1,950 of the purchase consideration was deposited into an escrow account to be held for 18 months after the closing date to satisfy any of the Company’s indemnification claims.

 

The Company incurred acquisition-related costs of $259 which were charged to “Selling, general and administrative expenses” during the year ended December 31, 2017.

 

The following table summarizes the preliminary fair values of identifiable assets acquired and liabilities assumed at the acquisition date:

 

Cash

 

$

1,018

 

Accounts receivable

 

2,593

 

Prepaid expenses and other current assets

 

179

 

Property and equipment

 

498

 

Definite-lived intangible assets

 

7,730

 

Other noncurrent assets

 

24

 

Accounts payable

 

(100

)

Accrued expenses — other

 

(498

)

 

 

 

 

Total identifiable net assets

 

11,444

 

Goodwill

 

20,181

 

 

 

 

 

 

 

$

31,625

 

 

 

 

 

 

 

Definite-lived intangible assets that were acquired and their respective useful lives are as follows:

 

 

 

Useful
Life

 

Amount

 

Customer relationships

 

7 years

 

$

5,200

 

Non-compete employment agreements

 

4 years

 

1,530

 

Trade names and trademarks

 

2 years

 

1,000

 

 

 

 

 

 

 

 

 

 

 

$

7,730

 

 

 

 

 

 

 

 

 

Comfort Infusion, Inc.

 

On March 22, 2017, the Company acquired Comfort Infusion, Inc. (“Comfort”), a specialty pharmacy and infusion services company based in Birmingham, Alabama that specializes in intravenous immune globulin therapy to support patients’ immune systems. The following table summarizes the consideration transferred to acquire Comfort:

 

Cash

 

$

10,613

 

Contingent consideration at fair value

 

3,800

 

 

 

 

 

 

 

$

14,413

 

 

 

 

 

 

 

The purchase price includes a contingent consideration arrangement that requires the Company to pay the former owners additional cash payouts of up to $2,000 per performance period based upon the achievement of certain gross profit targets in each of the 12-month periods ending March 31, 2018, 2019 and 2020. The maximum payout of contingent consideration is $6,000.

 

Approximately $1,050 of the purchase consideration was deposited into an escrow account to be held for 18 months after the closing date to satisfy any of the Company’s indemnification claims.

 

The Company incurred acquisition-related costs of $204 which were charged to “Selling, general and administrative expenses” during the year ended December 31, 2017.

 

The following table summarizes the preliminary fair values of identifiable assets acquired and liabilities assumed at the acquisition date:

 

Cash

 

$

104

 

Accounts receivable

 

575

 

Inventories

 

118

 

Prepaid expenses and other current assets

 

15

 

Definite-lived intangible assets

 

2,400

 

Other noncurrent assets

 

5

 

Accounts payable

 

(372

)

Accrued expenses — other

 

(101

)

 

 

 

 

Total identifiable net assets

 

2,744

 

Goodwill

 

11,669

 

 

 

 

 

 

 

$

14,413

 

 

 

 

 

 

 

Definite-lived intangible assets that were acquired and their respective useful lives are as follows:

 

 

 

Useful
Life

 

Amount

 

Physician relationships

 

7 years

 

$

1,200

 

Non-compete employment agreements

 

5 years

 

1,200

 

 

 

 

 

 

 

 

 

 

 

$

2,400

 

 

 

 

 

 

 

 

 

Affinity Biotech, Inc.

 

On February 1, 2017, the Company acquired Affinity Biotech, Inc. (“Affinity”), a specialty pharmacy and infusion services company based in Houston, Texas that provides treatments and nursing services for patients with hemophilia. The following table summarizes the consideration transferred to acquire Affinity:

 

Cash

 

$

17,377

 

Contingent consideration at fair value

 

35

 

 

 

 

 

 

 

$

17,412

 

 

 

 

 

 

 

The purchase price includes a contingent consideration arrangement that requires the Company to pay the former owners an additional cash payout based upon the achievement of a certain earnings before interest, taxes, depreciation and amortization target in the 12-month period ending February 28, 2018. The maximum payout of contingent consideration is $4,000.

 

Approximately $2,000 of the purchase consideration was deposited into an escrow account to be held for 18 months after the closing date to satisfy any of the Company’s indemnification claims.

 

The Company incurred acquisition-related costs of $204 which were charged to “Selling, general and administrative expenses” during the year ended December 31, 2017.

 

The following table summarizes the preliminary fair values of identifiable assets acquired and liabilities assumed at the acquisition date:

 

Cash

 

$

1,043

 

Accounts receivable

 

3,583

 

Inventories

 

79

 

Prepaid expenses and other current assets

 

74

 

Definite-lived intangible assets

 

5,100

 

Other noncurrent assets

 

5

 

Accounts payable

 

(1,075

)

Accrued expenses — compensation and benefits

 

(144

)

Accrued expenses — other

 

(25

)

 

 

 

 

Total identifiable net assets

 

8,640

 

Goodwill

 

8,772

 

 

 

 

 

 

 

$

17,412

 

 

 

 

 

 

 

Definite-lived intangible assets that were acquired and their respective useful lives are as follows:

 

 

 

Useful
Life

 

Amount

 

Patient relationships

 

7 years

 

$

4,000

 

Non-compete employment agreements

 

5 years

 

1,100

 

 

 

 

 

 

 

 

 

 

 

$

5,100

 

 

 

 

 

 

 

 

 

Valley Campus Pharmacy, Inc.

 

On June 1, 2016, the Company acquired Valley Campus Pharmacy, Inc., doing business as TNH Advanced Specialty Pharmacy (“TNH”). TNH, a specialty pharmacy based in Van Nuys, California, provides medication management programs for individuals with complex chronic diseases, including oncology, hepatitis and immunology. The following table summarizes the consideration transferred to acquire TNH:

 

Cash

 

$

70,267

 

324,244 restricted common shares

 

9,507

 

 

 

$

79,774

 

 

The above share consideration at closing is based on 324,244 shares, in accordance with the purchase agreement, multiplied by the per share closing market price of the Company’s common stock as of May 31, 2016 ($32.58) and multiplied by 90 percent to account for the restricted nature of the shares.

 

Approximately $3,800 of the purchase consideration was deposited into an escrow account to be held for 12 months after the closing date to satisfy any indemnification claims that may be made by the Company. All but $150 was released to the sellers from escrow in January 2018.

 

The Company incurred acquisition-related costs of $410 which were charged to “Selling, general and administrative expenses” during the year ended December 31, 2016.

 

The following table summarizes the fair values of identifiable assets acquired and liabilities assumed at the acquisition date:

 

Cash

 

$

2,114

 

Accounts receivable

 

16,271

 

Inventories

 

4,740

 

Prepaid expenses and other current assets

 

46

 

Property and equipment

 

200

 

Capitalized software for internal use

 

14,000

 

Definite-lived intangible assets

 

13,890

 

Other noncurrent assets

 

21

 

Accounts payable

 

(29,773

)

Accrued expenses — compensation and benefits

 

(400

)

Accrued expenses — other

 

(1,962

)

 

 

 

 

Total identifiable net assets

 

19,147

 

Goodwill

 

60,627

 

 

 

 

 

 

 

$

79,774

 

 

 

 

 

 

 

Definite-lived intangible assets that were acquired and their respective useful lives are as follows:

 

 

 

Useful
Life

 

Amount

 

Physician relationships

 

10 years

 

$

7,700

 

Non-compete employment agreements

 

5 years

 

4,490

 

Trade names and trademarks

 

1 year

 

1,700

 

 

 

 

 

 

 

 

 

 

 

$

13,890

 

 

 

 

 

 

 

 

 

Burman’s Apothecary, LLC

 

On June 19, 2015, the Company acquired all of the outstanding equity interests of Burman’s Apothecary, LLC (“Burman’s”). Burman’s, located in the greater Philadelphia area of Pennsylvania, is a provider of individualized patient care with a primary focus on those infected with the hepatitis C virus. The Company acquired Burman’s to expand its existing hepatitis business, enhance its proprietary technology, and increase its national presence. The following table summarizes the consideration transferred to acquire Burman’s:

 

Cash

 

$

77,416

 

253,036 restricted common shares

 

9,578

 

 

 

 

 

 

 

$

86,994

 

 

 

 

 

 

 

The above share consideration is based on 253,036 shares, as computed in accordance with the purchase agreement, multiplied by the per share closing market price of the Company’s common stock as of June 18, 2015 ($42.06), and multiplied by 90 percent to account for the restricted nature of the shares.

 

Approximately $5,000 of the purchase consideration was deposited into an escrow account to be held for two years after the closing date to satisfy any indemnification claims that may be made by the Company. The full amount was released to the sellers from escrow in the third quarter of 2017.

 

The Company incurred acquisition-related costs of $860 which were charged to “Selling, general and administrative expenses” during the year ended December 31, 2015.

 

The following table summarizes the fair values of identifiable assets acquired and liabilities assumed at the acquisition date:

 

Accounts receivable

 

$

17,109

 

Inventories

 

8,064

 

Prepaid expenses and other current assets

 

7,513

 

Property and equipment

 

88

 

Capitalized software for internal use

 

17,000

 

Definite-lived intangible assets

 

22,200

 

Accounts payable

 

(25,761

)

Accrued expenses — compensation and benefits

 

(169

)

Accrued expenses — other

 

(6

)

 

 

 

 

Total identifiable net assets

 

46,038

 

Goodwill

 

40,956

 

 

 

 

 

 

 

$

86,994

 

 

 

 

 

 

 

Definite-lived intangible assets that were acquired and their respective useful lives are as follows:

 

 

 

Useful
Life

 

Amount

 

Physician relationships

 

10 years

 

$

14,000

 

Noncompete employment agreements

 

5 years

 

5,500

 

Favorable supply agreement

 

1 year

 

2,700

 

 

 

 

 

 

 

 

 

 

 

$

22,200

 

 

 

 

 

 

 

 

 

BioRx

 

On April 1, 2015, the Company acquired BioRx, a highly specialized pharmacy and infusion services company based in Cincinnati, Ohio. BioRx provides treatments for patients with ultra-orphan and rare, chronic diseases — predominately administered in the home and often via intravenous infusion. The Company acquired BioRx to expand its existing specialty infusion business and increase its national presence. The following table summarizes the consideration transferred to acquire BioRx:

 

Cash

 

$

217,024

 

4,038,853 restricted common shares

 

125,697

 

Contingent consideration at fair value

 

41,000

 

 

 

 

 

 

 

$

383,721

 

 

 

 

 

 

 

The above share consideration at closing is based on 4,038,853 shares, in accordance with the purchase agreement, multiplied by the per share closing market price of the Company’s common stock as of March 31, 2015 ($34.58), and multiplied by 90 percent to account for the restricted nature of the shares.

 

The purchase price included a contingent consideration arrangement that required the Company to issue up to 1,350,309 shares of its restricted common stock, as computed in accordance with the purchase agreement, to the former holders of BioRx’s equity interests based upon the achievement of a certain earnings before interest, taxes, depreciation and amortization target in the 12-month period ending March 31, 2016. An independent valuation firm assisted with the Company’s determination of the fair value of the contingent consideration utilizing a Monte Carlo simulation. The fair value of the contingent consideration liability was $46,208 as of December 31, 2015. The Company issued 1,346,282 shares of its common stock, with a fair value of $36,888, along with $104 in cash, in full payout of the contingent consideration arrangement in April 2016.

 

Approximately $10,000 of the purchase consideration was deposited into an escrow account to be held for two years after the closing date to satisfy any indemnification claims made by the Company. The full amount was released to the sellers from escrow in the second quarter of 2017.

 

The Company incurred acquisition-related costs of $1,398 which were charged to “Selling, general and administrative expenses” during the year ended December 31, 2015.

 

The following table summarizes the fair values of identifiable assets acquired and liabilities assumed at the acquisition date:

 

Cash and cash equivalents

 

$

1,786

 

Accounts receivable

 

37,716

 

Inventories

 

5,546

 

Prepaid expenses and other current assets

 

287

 

Property and equipment

 

494

 

Definite-lived intangible assets

 

181,700

 

Other noncurrent assets

 

163

 

Accounts payable

 

(25,088

)

Accrued expenses — compensation and benefits

 

(1,653

)

Accrued expenses — other

 

(852

)

Deferred income taxes

 

(7,780

)

 

 

 

 

Total identifiable net assets

 

192,319

 

Goodwill

 

191,402

 

 

 

 

 

 

 

$

383,721

 

 

 

 

 

 

 

Definite-lived intangible assets that were acquired and their respective useful lives are as follows:

 

 

 

Useful
Life

 

Amount

 

Patient relationships

 

10 years

 

$

130,000

 

Noncompete employment agreements

 

5 years

 

39,700

 

Trade names and trademarks

 

8 years

 

12,000

 

 

 

 

 

 

 

 

 

 

 

$

181,700

 

 

 

 

 

 

 

 

 

Pro Forma Operating Results

 

The following 2017 unaudited pro forma summary presents consolidated financial information as if the Accurate, Affinity, Comfort, Focus, LDI, NPS and WRB acquisitions had occurred on January 1, 2016. The following 2016 unaudited pro forma summary presents consolidated financial information as if the Accurate, Affinity, Comfort, Focus, LDI, NPS and WRB acquisitions had occurred on January 1, 2016 and the TNH acquisition had occurred on January 1, 2015. The unaudited pro forma results reflect certain adjustments related to the acquisitions, such as amortization expense resulting from intangible assets acquired and adjustments to reflect the Company’s borrowings and tax rates. Accordingly, such pro forma operating results were prepared for comparative purposes only and do not purport to be indicative of what would have occurred had the acquisitions been made as of the as if dates or of results that may occur in the future.

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

Net sales

 

$

4,954,494

 

$

5,117,678

 

 

 

 

 

 

 

 

 

Net income attributable to Diplomat Pharmacy, Inc.

 

$

6,733

 

$

8,498

 

 

 

 

 

 

 

 

 

Net income per common share — basic

 

$

0.09

 

$

0.12

 

 

 

 

 

 

 

 

 

Net income per common share — diluted

 

$

0.09

 

$

0.11

 

 

 

 

 

 

 

 

 

 

FAIR VALUE MEASUREMENTS
FAIR VALUE MEASUREMENTS

 

4.FAIR VALUE MEASUREMENTS

 

The Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. Fair value is defined as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. As such, fair value is a market-based measurement that should be determined based upon assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, a three-tier fair value hierarchy was established, which prioritizes the inputs used in measuring fair value as follows:

 

Level 1:   

Observable inputs such as quoted prices in active markets;

 

 

Level 2:   

Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and

 

 

Level 3:   

Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.

 

 

An asset or liability’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Valuation techniques used need to maximize the use of observable inputs and minimize the use of unobservable inputs.

 

Assets and liabilities measured at fair value are based on one or more of the following three valuation techniques:

 

A.

Market approach: Prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.

 

B.

Cost approach: Amount that would be required to replace the service capacity of an asset (replacement cost).

 

C.

Income approach: Techniques to convert future amounts to a single present amount based upon market expectations (including present value techniques, option-pricing and excess earnings models).

 

The following table presents the placement in the fair value hierarchy of assets and liabilities that were measured and disclosed at fair value on a recurring basis at December 31, 2017:

 

 

 

Asset /

 

 

 

Valuation

 

 

 

(Liability)

 

Level 3

 

Technique

 

Contingent consideration

 

$

(12,100

)

$

(12,100

)

C

 

 

The following table sets forth a roll forward of the Level 3 measurements:

 

 

 

Contingent
Consideration

 

Balance at January 1, 2015

 

$

(11,691

)

BioRx acquisition

 

(41,000

)

Change in fair value

 

(6,724

)

Payments

 

6,750

 

 

 

 

 

Balance at December 31, 2015

 

(52,665

)

Change in fair value

 

8,922

 

Payments

 

43,743

 

 

 

 

 

Balance at December 31, 2016

 

 

Affinity acquisition

 

(35

)

Comfort acquisition

 

(3,800

)

WRB acquisition

 

(530

)

Accurate acquisition

 

(1,980

)

Focus acquisition

 

(2,080

)

Changes in fair values

 

(3,675

)

 

 

 

 

Balance at December 31, 2017

 

$

(12,100

)

 

 

 

 

 

 

The carrying amounts of the Company’s financial instruments — consisting primarily of cash and cash equivalents, accounts receivable, accounts payable and other liabilities — approximate their estimated fair values due to the relative short-term nature of the amounts. The carrying amount of debt approximates fair value due to variable interest rates at customary terms and rates the Company could obtain in current financing.

 

PROPERTY AND EQUIPMENT
PROPERTY AND EQUIPMENT

 

5.PROPERTY AND EQUIPMENT

 

Property and equipment consisted of the following:

 

 

 

 

 

December 31,

 

 

 

Useful Life

 

2017

 

2016

 

Land

 

 

$

5,232

 

$

332

 

Buildings

 

40 years

 

18,818

 

10,007

 

Leasehold improvements

 

5 - 15 years*

 

5,247

 

1,644

 

Equipment and fixtures

 

5 - 10 years

 

14,116

 

12,178

 

Computer equipment

 

3 - 5 years

 

8,527

 

6,657

 

Construction in progress

 

 

 

2,425

 

485

 

 

 

 

 

 

 

 

 

 

 

 

 

54,365

 

31,303

 

Accumulated depreciation

 

 

 

(15,375

)

(10,931

)

 

 

 

 

 

 

 

 

 

 

 

 

$

38,990

 

$

20,372

 

 

 

 

 

 

 

 

 

 

 

 

 

* Unless applicable lease term is shorter.

 

Depreciation expense for the years ended December 31, 2017, 2016 and 2015 was $4,941, $3,075 and $2,071, respectively.

 

CAPITALIZED SOFTWARE FOR INTERNAL USE
CAPITALIZED SOFTWARE FOR INTERNAL USE

 

6.CAPITALIZED SOFTWARE FOR INTERNAL USE

 

Capitalized software, consisting of software acquired and developed internally, was comprised as follows:

 

 

 

 

 

December 31,

 

 

 

Useful Life

 

2017

 

2016

 

Capitalized software for internal use

 

3 years

 

$

82,017

 

$

74,471

 

Construction in progress

 

 

 

502

 

1,994

 

 

 

 

 

 

 

 

 

 

 

 

 

82,519

 

76,465

 

Accumulated amortization

 

 

 

(45,999

)

(26,218

)

 

 

 

 

 

 

 

 

 

 

 

 

$

36,520

 

$

50,247

 

 

 

 

 

 

 

 

 

 

 

 

Amortization expense for the years ended December 31, 2017, 2016 and 2015 was $19,781, $13,102 and $4,541, respectively. Estimated future amortization expense is as follows:

 

2018

 

$

22,198

 

2019

 

13,599

 

2020

 

640

 

2021

 

83

 

 

 

 

 

 

 

$

36,520

 

 

 

 

 

 

 

GOODWILL AND DEFINITE-LIVED INTANGIBLE ASSETS
GOODWILL AND DEFINITE-LIVED INTANGIBLE ASSETS

 

7.GOODWILL AND DEFINITE-LIVED INTANGIBLE ASSETS

 

The following table sets forth a roll forward of goodwill:

 

Balance at January 1, 2015

 

$

23,148

 

BioRx acquisition

 

191,402

 

Burman’s acquisition

 

40,956

 

Miscellaneous

 

812

 

 

 

 

 

Balance at December 31, 2015

 

256,318

 

TNH acquisition

 

59,275

 

Miscellaneous

 

1,023

 

 

 

 

 

Balance at December 31, 2016

 

316,616

 

Affinity acquisition

 

8,772

 

Comfort acquisition

 

11,669

 

WRB acquisition

 

20,181

 

TNH purchase price adjustment

 

1,351

 

Accurate acquisition

 

8,741

 

Focus acquisition

 

15,237

 

NPS acquisition

 

20,735

 

LDI acquisition

 

426,005

 

Miscellaneous

 

3,317

 

 

 

 

 

Balance at December 31, 2017

 

$

832,624

 

 

 

 

 

 

 

Definite-lived intangible assets consisted of the following:

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Gross
Carrying
Amount

 

Accumulated
Amortization

 

Net
Carrying
Amount

 

Gross
Carrying
Amount

 

Accumulated
Amortization

 

Net
Carrying
Amount

 

Customer relationships

 

$

196,073

 

$

(1,141

)

$

194,932

 

$

 

$

 

$

 

Patient relationships

 

170,100

 

(49,643

)

120,457

 

159,100

 

(31,445

)

127,655

 

Non-compete employment agreements

 

61,389

 

(30,560

)

30,829

 

54,689

 

(18,674

)

36,015

 

Trade names and trademarks

 

44,020

 

(13,624

)

30,396

 

23,800

 

(6,477

)

17,323

 

Physician relationships

 

21,700

 

(6,303

)

15,397

 

21,700

 

(2,831

)

18,869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

493,282

 

$

(101,271

)

$

392,011

 

$

259,289

 

$

(59,427

)

$

199,862

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization expense for the years ended December 31, 2017, 2016 and 2015 was $41,844, $33,868 and $24,229, respectively. As of December 31, 2017, the weighted average remaining useful lives for the net carrying amounts of customer relationships, patient relationships, non-compete employment agreements, trade names and trademarks, and physician relationships are 9.9 years, 6.8 years, 2.6 years, 3.1 years and 5.7 years, respectively. Estimated future amortization expense is as follows:

 

2018

 

$

67,630

 

2019

 

66,420

 

2020

 

54,184

 

2021

 

44,130

 

2022

 

37,233

 

Thereafter

 

122,414

 

 

 

 

 

 

 

$

392,011

 

 

 

 

 

 

 

On August 28, 2014, the Company and two unrelated third party entities entered into a contribution agreement to form a new company, Primrose Healthcare, LLC (“Primrose”). Primrose functioned as a management company, managing a network of physicians and medical professionals providing continuum care for patients infected with the hepatitis C virus. The Company contributed $5,000 for its 51 percent ownership interest, of which $2,000 and $3,000 were contributed during the years ended December 31, 2015 and 2014, respectively. The unrelated third party entities contributed a software licensing agreement valued at $2,647 and intellectual property valued at $2,157. During the third quarter of 2016, primarily due to updated projections of continuing losses into the foreseeable future, the Company fully impaired Primrose’s intangible assets. The $4,804 impairment is contained within “Selling, general and administrative expenses” for the year ended December 31, 2016. Primrose was dissolved during the fourth quarter of 2017.

 

INVESTMENT IN NON-CONSOLIDATED ENTITIES
INVESTMENT IN NON-CONSOLIDATED ENTITIES

 

8.INVESTMENTS IN NON-CONSOLIDATED ENTITIES

 

Ageology

 

From October 2011 through January 2017, the Company maintained a 25 percent minority interest in Worksmart MD, LLC, also known as Ageology, though it fully impaired its investment during the fourth quarter of 2014. In transactions unrelated to the Company, SkyPoint Ventures LLC (“SkyPoint”), an affiliated entity of the Company’s former chief executive officer, loaned $16,000 to Ageology through January 2017. In February 2017, SkyPoint elected to convert its $16,000 in outstanding loans into equity in Ageology, which equated to an approximate ownership of 43 percent. Concurrently, the Company converted its $2,500 in outstanding loans (which the Company had written off during the fourth quarter of 2014) into equity in Ageology, which resulted in the Company having an approximate 22 percent minority interest following the recapitalization. Because the Company does not direct the activities that most significantly impact the economic performance of Ageology, management has determined that the Company is not nor ever has been Ageology’s primary beneficiary.

 

Subsequent to the February 2017 concurrent conversion transactions, SkyPoint loaned Ageology $3,970 during the remainder of the year ended December 31, 2017.

 

Physician Resource Management, Inc.

 

In December 2014, the Company invested $3,500 in Physician Resource Management, Inc. (“PRM”) in exchange for a 15 percent equity position. In October 2015, the Company invested an additional $1,459, which increased its equity position in PRM to 19.9 percent. The Company accounted for this investment under the cost method, as the Company does not have significant influence over its operations. In transactions unrelated to the Company, the Company’s former chief executive officer personally invested $250 in PRM through December 31, 2016.

 

During January 2017, PRM completed the planned sale of its primary asset. Based upon the terms of the sales agreement, the Company anticipates that it will receive approximately $300 in future proceeds from this sale. The Company recognized a $4,659 impairment, which is contained within “Equity loss and impairment of non-consolidated entities,” for the year ended December 31, 2016 to write its cost method investment in PRM to net realizable value.

 

DEBT
DEBT

 

9.DEBT

 

On December 20, 2017, in conjunction with the LDI acquisition, the Company fully syndicated an $800,000 debt financing led by JPMorgan Chase Bank, N.A. and Capital One, National Association (“Capital One”), comprised of a $250,000 line of credit and a $150,000 Term Loan A, each with a December 20, 2022 maturity date, and a $400,000 Term Loan B with a December 20, 2024 maturity date (“credit facility”). The credit facility is secured by substantially all of the Company’s assets. The proceeds of this credit facility were used to finance the LDI acquisition, pay related transaction fees and expenses, and repay the Company’s former credit facility (as defined below), as well as provide sufficient liquidity for the Company’s future needs. The Company incurred debt issuance costs of $21,507 associated with the credit facility, of which all but $744 were capitalized. These capitalized costs, along with $2,079 in previously incurred unamortized debt issuance costs, are being amortized to interest expense over the term of the credit facility. The Company also expensed $636 in previously incurred unamortized debt issuance costs to interest expense upon entering into the credit facility.

 

On April 1, 2015, in conjunction with the BioRx acquisition, the Company entered into a Second Amended and Restated Credit Agreement with Capital One, as agent and as a lender, the other lenders party thereto, and the other credit parties thereto, which provided for an increase in the Company’s line of credit from $120,000 to $175,000, a fully drawn term loan for $120,000 and a delayed draw term loan (“DDTL”) for an additional $25,000 (“former credit facility”). The Company fully drew upon the $25,000 DDTL during the first quarter of 2017. The former credit facility was subsequently extinguished with the proceeds of the credit facility.

 

At December 31, 2017 and 2016, the Company had $550,000 and $111,000, respectively, in outstanding term loans. Term loan-related unamortized debt issuance costs of $17,402 and $3,316 as of December 31, 2017 and 2016, respectively, are presented in the consolidated balance sheets as direct deductions to the outstanding debt balances. The Company had $188,250 and $39,255 outstanding on its line of credit at December 31, 2017 and 2016, respectively. The Company had $61,750 and $129,908 available to borrow on its line of credit at December 31, 2017 and 2016, respectively. The Company had weighted average borrowings on its line of credit of $28,238 and $11,986 and maximum borrowings on its line of credit of $188,250 and $82,683 during the years ended December 31, 2017 and 2016, respectively. Line of credit-related unamortized debt issuance costs of $5,316 and $550 as of December 31, 2017 and 2016, respectively, are classified within “Other noncurrent assets” in the consolidated balance sheets.

 

The interest rates the Company pays under the credit facility are a function of a defined margin above LIBOR. The Company’s Term Loan A and Term Loan B interest rates were 4.04 percent and 6.04 percent, respectively, at December 31, 2017. The Company’s term loan interest rate was 3.13 percent at December 31, 2016. The Company’s line of credit interest rate was 4.04 percent and 4.75 percent at December 31, 2017 and 2016, respectively. The Company is charged a monthly unused commitment fee ranging from 0.3 percent to 0.4 percent on the average unused daily balance on its $250,000 line of credit.

 

The credit facility contains, and former credit facility contained, certain financial and non-financial covenants. The Company was in compliance with all such covenants as of December 31, 2017 and 2016.

 

The Company has the following contractual debt obligations outstanding associated with its term loans at December 31, 2017:

 

2018

 

$

11,500

 

2019

 

11,500

 

2020

 

11,500

 

2021

 

11,500

 

2022

 

124,000

 

Thereafter

 

380,000

 

 

 

 

 

 

 

$

550,000

 

 

 

 

 

 

 

SHARE-BASED COMPENSATION
SHARE-BASED COMPENSATION

 

10.SHARE-BASED COMPENSATION

 

Effective October 2014, the Company established the 2014 Omnibus Incentive Plan (the “2014 Plan”), which permits the granting of stock options, stock appreciation rights, RSAs, RSUs and other stock-based awards. The 2014 Plan initially authorized up to 4,000,000 shares of common stock for awards to be issued to employees, directors or consultants of the Company, and each fiscal year, the number of shares reserved for issuance under the plan automatically increases by an amount equal to 2 percent of the total number of outstanding shares of common stock as of the beginning of such fiscal year.

 

The Company’s 2007 Stock Option Plan, as amended (the “2007 Plan”), authorized the granting of stock options to employees, directors or consultants at no less than the market price on the date the option was granted. Options generally become exercisable in installments of 25 percent per year, beginning on the first anniversary of the grant date and each of the three anniversaries thereafter, and have a maximum term of 10 years. No further awards will be granted under the 2007 Plan. All outstanding awards previously granted under the 2007 Plan, including those granted in 2014, will continue to be governed by their existing terms.

 

Prior Year Adoption of ASU 2016-09

 

Effective January 1, 2016, the Company early adopted the accounting guidance contained within ASU 2016-09, Compensation — Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting (“ASU 2016-09”). The Company recorded a $16,903 deferred tax asset and a $16,903 increase to retained earnings on January 1, 2016 to recognize the Company’s excess tax benefits related to share-based awards that existed as of December 31, 2015 (modified retrospective application). Beginning January 1, 2016, the Company recognizes all newly arising excess tax benefits related to share-based awards as a reduction to income taxes in its consolidated statement of operations, which resulted in the Company’s recognition of $3,003 and $4,148 in benefits to income taxes during the years ended December 31, 2017 and 2016, respectively. Also beginning January 1, 2016, the Company elected the prospective transition method such that excess tax benefits related to share-based awards will no longer be reflected as a decrease to cash flows from operating activities and as an increase to cash flows from financing activities on the consolidated statement of cash flows. Finally, effective January 1, 2016, the Company elected to account for share-based compensation forfeitures when they occur. There was no impact of this election because prior to the adoption the Company did not have adequate historical information to estimate forfeitures. No prior period amounts were adjusted as a result of the adoption of ASU 2016-09.

 

Stock Options

 

A summary of the Company’s stock option activity for the years ended December 31, 2015, 2016 and 2017 is as follows:

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

Weighted

 

Average

 

 

 

 

 

 

 

Average

 

Remaining

 

Aggregate

 

 

 

Number

 

Exercise

 

Contractual

 

Intrinsic

 

 

 

of Options

 

Price

 

Life

 

Value

 

 

 

 

 

 

 

(In years)

 

 

 

Outstanding at January 1, 2015

 

7,217,331

 

$

7.54

 

6.9

 

$

142,262

 

Granted

 

1,284,939

 

39.11

 

 

 

 

 

Repurchased

 

(1,641,387

)

5.44

 

 

 

 

 

Exercised

 

(1,943,022

)

5.32

 

 

 

 

 

Expired/cancelled

 

(803,176

)

16.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2015

 

4,114,685

 

17.53

 

7.7

 

76,567

 

Granted

 

1,546,532

 

22.64

 

 

 

 

 

Exercised

 

(564,844

)

7.87

 

 

 

 

 

Expired/cancelled

 

(683,032

)

27.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2016

 

4,413,341

 

19.02

 

7.0

 

11,558

 

Granted

 

4,066,735

 

16.43

 

 

 

 

 

Exercised

 

(1,217,320

)

6.47

 

 

 

 

 

Expired/cancelled

 

(1,154,464

)

25.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2017

 

6,108,292

 

$

18.62

 

8.5

 

$

16,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at December 31, 2017

 

1,459,459

 

$

19.09

 

6.0

 

$

8,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Company recorded share-based compensation expense associated with stock options of $6,628, $5,073 and $3,748 for the years ended December 31, 2017, 2016 and 2015, respectively.

 

The Company granted service-based awards of 2,805,976, 1,165,000 and 893,896 options to purchase common stock to key employees under its 2014 Plan during the years ended December 31, 2017, 2016 and 2015, respectively. The options become exercisable in installments of 25 percent per year, beginning on the first anniversary of the grant date and each of the three anniversaries thereafter, and have a maximum term of 10 years.

 

The Company granted service-based awards of 200,000 options to purchase common stock to key employees under its 2014 Plan during the year ended December 31, 2017 that were immediately vested at time of grant.  These options have a maximum term of 10 years.

 

The Company granted performance-based awards of 260,759, 381,532 and 391,043 options to purchase common stock to key employees under the 2014 Plan during the years ended December 31, 2017, 2016 and 2015, respectively, that are earned based upon the Company’s performance relative to specified revenue and adjusted earnings before interest, taxes, depreciation and amortization goals corresponding to the year in which granted. None of the performance-based awards granted during 2017 and 2016 were earned and, therefore, no share-based compensation expense was recorded for these awards in either 2017 or 2016. All but 2,084 of the performance-based awards granted during 2015 were earned. The earned options vest in four installments of 25%, with the first installment vesting upon Audit Committee confirmation of the satisfaction of the applicable performance goals, and the remaining installments vesting annually thereafter. These options have a maximum term of 10 years.

 

The Company granted performance-based awards of 800,000 options to purchase common stock to key employees under its 2014 Plan during the year ended December 31, 2017 that will be earned or forfeited in increments based on the cumulative growth in adjusted earnings before interest, taxes, depreciation and amortization of a certain therapeutic category during the years ending December 31, 2017, 2018, 2019 and 2020. The earned options, if any, will be determined annually each March 31 of the subsequent year and vest as of that date. These options have a maximum term of 10 years.

 

At December 31, 2017, the total compensation cost related to non-vested options not yet recognized was $25,633, which will be recognized over a weighted average period of 3.3 years, assuming all employees complete their respective service periods for vesting of the options.

 

The total intrinsic value of options exercised/repurchased during the years ended December 31, 2017, 2016 and 2015 was $11,973, $13,048 and $103,317, respectively.

 

The weighted average grant date fair value of options granted during the years ended December 31, 2017, 2016 and 2015 was $6.23, $6.34 and $11.84, respectively. The grant-date fair value of each option award was estimated using the Black-Scholes-Merton option-pricing model using the assumptions set forth in the following table:

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Exercise price

 

$14.36 - $20.87

 

$14.40 - $36.60

 

$27.80 - $48.72

 

Expected volatility

 

33.44% - 36.38%

 

23.90% - 24.76%

 

25.12% - 26.70%

 

Expected dividend yield

 

0%

 

0%

 

0%

 

Risk-free rate for expected term

 

1.88% - 2.34%

 

1.23% - 2.06%

 

1.53% - 2.01%

 

Expected term (in years)

 

5.00 - 6.25

 

6.25

 

6.25

 

 

Estimating grant date fair values for employee stock options requires management to make assumptions regarding expected volatility of value of those underlying shares, the risk-free rate over the expected life of the stock options and the date on which share-based payments will be settled. Expected volatility is based on a weighted average of the Company’s historic volatility and an implied volatility for a group of industry-relevant healthcare companies as of the measurement date. Risk-free rate is determined based upon U.S. Treasury rates over the estimated expected option lives. Expected dividend yield is zero as the Company does not anticipate that any dividends will be declared during the expected term of the options. The expected term of options granted is calculated using the simplified method (the midpoint between the end of the vesting period and the end of the maximum term). Forfeitures are accounted for when they occur.

 

In March 2015, the Company repurchased vested stock options to buy 1,641,387 shares of common stock from certain current employees, including certain executive officers, for cash consideration totaling $36,298. All repurchased stock options were granted under the Company’s 2007 Stock Option Plan. No incremental compensation expense was recognized as a result of these repurchases.

 

For U.S. GAAP purposes, share-based compensation expense associated with stock options is based upon recognition of the grant date fair value over the vesting period of the option. For income tax purposes, share-based compensation tax deductions associated with nonqualified stock option exercises and repurchases are based upon the difference between the stock price and the exercise price at time of exercise or repurchase. Prior to the Company’s adoption of ASU 2016-09,  in instances where share-based compensation expense for income tax purposes was in excess of share-based compensation expense for U.S. GAAP purposes, which had historically been the case for the Company, U.S. GAAP required that the tax benefit associated with this excess expense be recorded to shareholders’ equity to the extent that it reduced cash taxes payable. During the year ended December 31, 2015, the Company recorded excess tax benefits related to share-based awards of $20,805 as an increase to shareholders’ equity.

 

Prior to the Company’s adoption of ASU 2016-09, U.S. GAAP also required that excess tax benefits related to share-based awards be reported as a decrease to cash flows from operating activities and as an increase to cash flows from financing activities. The Company reported $20,805 of excess tax benefits related to share-based awards as a decrease to cash flows from operating activities and as an increase to cash flows from financing activities for the year ended December 31, 2015.

 

Restricted Stock Units

 

A summary of the Company’s RSU activity as of and for the year ended December 31, 2017 is as follows:

 

 

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

Number

 

Grant Date

 

 

 

of RSUs

 

Fair Value

 

Nonvested at January 1, 2017

 

 

$

 

Granted

 

90,718

 

14.65

 

Expired/cancelled

 

(24,079

)

14.65

 

 

 

 

 

 

 

Nonvested at December 31, 2017

 

66,639

 

$

14.65

 

 

 

 

 

 

 

 

 

The Company granted 90,718 RSUs to key employees under its 2014 Plan during the year ended December 31, 2017. The value of an RSU is determined by the market value of the Company’s common stock at the date of grant. This value is recorded as compensation expense on a straight-line basis over the vesting period, which is three years. Of the 66,639 RSUs as of December 31, 2017, 34,747 RSUs cliff vest after three years, while the remaining 31,892 RSUs vest one-third per year.

 

The Company recorded share-based compensation expense associated with RSUs of $203 for the year ended December 31, 2017. At December 31, 2017, the total compensation cost related to non-vested RSUs not yet recognized was $615, which will be recognized over the next 2.3 years, assuming all employees complete their respective service periods for vesting of the RSUs.

 

Restricted Stock Awards

 

A summary of the Company’s RSA activity for the years ended December 31, 2015, 2016 and 2017 is as follows:

 

 

 

Number

 

Weighted

 

 

 

of Shares

 

Average

 

 

 

Subject to

 

Grant Date

 

 

 

Restriction

 

Fair Value

 

Nonvested at January 1, 2015

 

8,277

 

$

18.12

 

Granted

 

10,805

 

26.60

 

Vested

 

(8,277

)

18.12

 

 

 

 

 

 

 

Nonvested at December 31, 2015

 

10,805

 

$

26.60

 

Granted

 

5,765

 

32.97

 

Vested

 

(10,805

)

26.60

 

 

 

 

 

 

 

Nonvested at December 31, 2016

 

5,765

 

$

32.97

 

Granted

 

36,814

 

17.13

 

Vested

 

(8,288

)

26.80

 

 

 

 

 

 

 

Nonvested at December 31, 2017

 

34,291

 

$

17.45

 

 

 

 

 

 

 

 

 

Under the 2014 Plan, the Company issued RSAs to non-employee directors. The value of a RSA is determined by the market value of the Company’s common stock at the date of grant. The value of a RSA is recorded as share-based compensation expense on a straight-line basis over the vesting period, which is typically one year.

 

The Company recorded share-based compensation expense associated with RSAs of $450, $339 and $188 for the years ended December 31, 2017, 2016 and 2015, respectively. At December 31, 2017, the total compensation cost related to non-vested RSAs not yet recognized was $255, which will be recognized during 2018, assuming the non-employee directors complete their service period for vesting of the RSAs.

 

INCOME TAXES
INCOME TAXES

 

11.INCOME TAXES

 

The Tax Cuts and Jobs Act (the “Tax Act”) was enacted on December 22, 2017. The Tax Act reduces the U.S. federal corporate tax rate from 35 percent to 21 percent. At December 31, 2017, the Company has not completed its accounting for the tax effects of enactment of the Tax Act; however, as described below, the Company made a reasonable estimate of the effects on its existing deferred tax balances. In December 2017, the SEC staff issued Staff Accounting Bulletin No. 118, which addresses how a company recognizes provisional amounts when a company does not have the necessary information available, prepared or analyzed (including computations) in reasonable detail to complete its accounting for the effect of the changes in the Tax Act. The measurement period ends when a company has obtained, prepared and analyzed the information necessary to finalize its accounting, but cannot extend beyond one year.

 

For existing deferred tax balances for which the Company was able to determine an impact and those which the Company was able to determine a reasonable estimate including the provisional amounts discussed below, the Company recognized an income tax benefit of $7,828, which is included as a component of income tax benefit for the year ended December 31, 2017. The Company re-measured these deferred tax assets and liabilities based on the rates at which they are expected to reverse in the future.

 

Provisional amounts were provided for deferred tax assets and liabilities for which reasonable estimates were available associated with the Company’s 2017 acquisitions (Note 3); certain equity interest; and deferred assets impacted by cash payments after December 31, 2017. The Company re-measured these deferred tax assets and liabilities based on the rates at which they are expected to reverse in the future, which is generally 21 percent. The provisional amount recorded related to the re-measurement of these deferred tax balances was an income tax benefit of $9,069, which is included in the Company’s Tax Act effect of $7,828.

 

Significant components of the benefit (expense) for income taxes for the years ended December 31, 2017, 2016 and 2015 are as follows:

 

 

 

2017

 

2016

 

2015

 

Current:

 

 

 

 

 

 

 

Federal

 

$

(1,748

)

$

(703

)

$

(17,592

)

State and local

 

(1,921

)

(1,713

)

(3,257

)

 

 

 

 

 

 

 

 

Total current

 

(3,669

)

(2,416

)

(20,849

)

 

 

 

 

 

 

 

 

Deferred:

 

 

 

 

 

 

 

Federal

 

10,343

 

(7,989

)

4,061

 

State and local

 

452

 

(790

)

554

 

 

 

 

 

 

 

 

 

Total deferred

 

10,795

 

(8,779

)

4,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

7,126

 

$

(11,195

)

$

(16,234

)

 

 

 

 

 

 

 

 

 

 

 

 

The reconciliation of income taxes computed at the U.S. federal statutory tax rate to income tax benefit (expense) is as follows:

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Income tax expense at U.S. statutory rate

 

$

(2,822

)

$

(12,675

)

$

(14,352

)

Tax effect from:

 

 

 

 

 

 

 

Share-based compensation (Note 3)

 

3,003

 

4,148

 

 

State income taxes, net of federal benefit

 

(418

)

(1,904

)

(1,563

)

Loss on noncontrolling interest

 

(113

)

(1,138

)

(351

)

Tax Act effect

 

7,828

 

 

 

Other

 

(352

)

374

 

32

 

 

 

 

 

 

 

 

 

Income tax benefit (expense)

 

$

7,126

 

$

(11,195

)

$

(16,234

)

 

 

 

 

 

 

 

 

 

 

 

 

Significant components of deferred tax assets and liabilities are as follows:

 

 

 

December 31,

 

 

 

2017

 

2016

 

Deferred tax assets:

 

 

 

 

 

Allowance for doubtful accounts

 

$

5,696

 

$

8,861

 

Net operating loss and credit carryforwards

 

2,114

 

6,383

 

Compensation and benefits

 

4,611

 

3,598

 

Investments

 

 

1,101

 

Other temporary differences

 

679

 

1,014

 

 

 

 

 

 

 

Total deferred tax assets

 

13,100

 

20,957

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

Property and intangible assets

 

(26,406

)

(13,825

)

Prepaid expenses and other current assets

 

(740

)

(1,122

)

Investments

 

(321

)

 

 

 

 

 

 

 

Total deferred tax liabilities

 

(27,467

)

(14,947

)

 

 

 

 

 

 

 

 

 

 

 

 

Net deferred tax (liabilities) assets

 

$

(14,367

)

$

6,010

 

 

 

 

 

 

 

 

 

 

At December 31, 2017, the Company had $53,148 of state and local gross net operating loss carry-forwards. The state and local gross net operating loss carry-forwards expire at various times through 2036.

 

The Company prepares and files tax returns based on interpretations of tax laws and regulations. In the normal course of business, the Company’s tax returns are subject to examination by various taxing authorities. Such examinations may result in future tax and interest assessments by these taxing authorities. In determining the Company’s tax provision for financial reporting purposes, the Company establishes a reserve for uncertain income tax positions unless it is determined to be more likely than not that such tax positions would be sustained upon examination, based on their technical merits. That is, for financial reporting purposes, the Company only recognizes a tax benefit taken on its tax return if it believes it is more likely than not that such tax position would be sustained. There is considerable judgment involved in determining whether it is more likely than not that such tax positions would be sustained.

 

As of both December 31, 2017 and 2016, the Company had unrecognized tax benefits of $268; all of which, if recognized, would reduce both tax expense and the effective tax rate.

 

The Company would adjust its tax reserve estimates periodically because of ongoing examinations by, and settlements with, varying taxing authorities, as well as changes in tax laws, regulations and interpretations. The consolidated tax provision of any given year includes adjustments to prior year income tax accruals and related estimated interest charges that are considered appropriate. The Company’s 2016, 2015 and 2014 C corporation tax returns are open to examination by U.S. federal, state and local taxing authorities. The Company’s 2014 and 2015 tax years are currently under examination by the U.S. federal tax authority. To date, no material adjustments have been proposed.

 

INCOME PER COMMON SHARE
INCOME PER COMMON SHARE

 

12.INCOME PER COMMON SHARE

 

Basic income per common share is computed by dividing net income allocable to common shareholders by the weighted average number of common shares outstanding during the period. Diluted income per common share further includes any common shares available to be issued upon: exercise of outstanding service-based stock options; exercise of outstanding performance-based stock options for which all performance conditions were satisfied; and satisfaction of all contingent consideration performance conditions; and RSAs and RSUs, if such inclusions would be dilutive.

 

The following table sets forth the computation of basic and diluted income per common share:

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Numerator:

 

 

 

 

 

 

 

Net income attributable to Diplomat Pharmacy, Inc.

 

$

15,510

 

$

28,273

 

$

25,776

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

Weighted average common shares outstanding, basic

 

68,130,322

 

65,970,396

 

60,730,133

 

Weighted average dilutive effect of stock options, RSAs and RSUs

 

649,731

 

1,739,750

 

2,029,241

 

Weighted average dilutive effect of contingent consideration

 

 

337,577

 

337,577

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, diluted

 

68,780,053

 

68,047,723

 

63,096,951

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

Basic

 

$

0.23

 

$

0.43

 

$

0.42

 

Diluted

 

$

0.23

 

$

0.42

 

$

0.41

 

 

Service-based and earned performance-based stock options to purchase a weighted average of 3,242,919, 1,542,064 and 649,564 common shares were excluded from the computation of diluted weighted average common shares outstanding for the years ended December 31, 2017, 2016 and 2015, respectively, as inclusion of such options would be anti-dilutive. Performance-based stock options to purchase up to a weighted average of 770,503, 291,277 and 410,452 common shares were excluded from the computation of diluted weighted average common shares outstanding for the years ended December 31, 2017, 2016 and 2015, respectively, as all performance conditions were not satisfied at some/all quarter-end periods within the respective years. Weighted average RSUs of 21,623 common shares were excluded from the computation of diluted weighted average common shares outstanding for the year ended December 31, 2017 as inclusion of such RSUs would be anti-dilutive. Weighted average RSAs of 10,038 and 475 common shares were excluded from the computation of diluted weighted average common shares outstanding for the years ended December 31, 2017 and 2016, respectively, as inclusion of such RSAs would be anti-dilutive. Contingent consideration to issue a weighted average of 1,012,732 common shares was excluded in the computation of diluted weighted average common shares outstanding for the year ended December 31, 2015, as all performance conditions were not satisfied until the quarter ended December 31, 2015.

 

COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES

 

13.COMMITMENTS AND CONTINGENCIES

 

Legal Proceedings

 

On November 10, 2016, a putative class action complaint was filed in the U.S. District Court for the Eastern District of Michigan against Diplomat Pharmacy, Inc. and certain officers of the Company. Following appointment of lead plaintiffs and lead counsel, an amended complaint was filed on April 11, 2017. The amended complaint alleges violations of Sections 10(b) and 20(a) of the Securities Exchange Act of 1934 in connection with public filings made between February 29, 2016 and November 2, 2016 (the “potential class period”). The plaintiff seeks to represent a class of shareholders who purchased stock in the potential class period. The complaint seeks unspecified monetary damages and other relief. The Company filed a motion to dismiss the amended complaint on May 24, 2017. The court issued an order denying the Company’s motion to dismiss on January 19, 2018. The Company filed a motion for reconsideration of its motion to dismiss on February 2, 2018. The Company believes the complaint and allegations to be without merit and intends to vigorously defend itself against the action. The Company is unable at this time to determine whether the outcome of the litigation would have a material impact on its results of operations, financial condition or cash flows.

 

On February 10, 2017, the Company’s Board of Directors (the “Board”) received a demand letter from a purported shareholder containing allegations similar to those contained in the putative class action complaint described above. The letter demanded that the Board take action to remedy the alleged violations. In response, the Board established a Special Independent Committee of its disinterested and independent members to investigate the claims. Subsequently, on June 2, 2017, the shareholder filed a putative shareholder’s derivative lawsuit in the Michigan Circuit Court for the County of Genesee regarding the same matters alleged in the demand letter. The complaint names the Company as a nominal defendant and names a number of the Company’s current and former officers and directors as defendants. The complaint seeks unspecified monetary damages and other relief. In connection with the ongoing Special Independent Committee investigation, on July 20, 2017, by agreement between the Company and the shareholder, the court ordered a stay of legal proceedings for 90 days, after which time by further agreement of the Company and the shareholder, the court has extended the stay until April 3, 2018. The Company is unable at this time to determine whether the outcome of the litigation would have a material impact on its results of operations, financial condition or cash flows.

 

The results of legal proceedings are often uncertain and difficult to predict, and the Company could from time to time incur judgments, enter into settlements, materially change its business practices or technologies or revise its expectations regarding the outcome of certain matters. In addition, the costs incurred in litigation can be substantial, regardless of the outcome.

 

The Company’s business of providing specialized pharmacy services and other related services may subject it to litigation and liability for damages in the ordinary course of business. Nevertheless, the Company believes there are no other legal proceedings, the outcome of which, if determined adversely to the Company, would individually or in the aggregate be reasonably expected to have a material adverse effect on its business, financial position, cash flows or results of operations.

 

Purchase Commitments

 

The Company’s amended contract with AmerisourceBergen expires on September 30, 2018. This amended contract commits the Company to a minimum purchase obligation of approximately $2,000,000 per contract year to maintain its current negotiated discounts and rates.

 

Lease Commitments

 

The Company leases multiple pharmacy and distribution facilities and office equipment under various operating lease agreements expiring through December 2027. Total rental expense under operating leases for the years ended December 31, 2017, 2016 and 2015 was $4,215, $4,179 and $3,295, respectively, exclusive of property taxes, insurance and other occupancy costs generally payable by the Company.

 

Future minimum payments under non-cancelable operating leases with initial or remaining terms in excess of one year as of December 31, 2017 are as follows:

 

2018

 

$

2,740

 

2019

 

2,761

 

2020

 

2,476

 

2021

 

2,142

 

2022

 

1,677

 

Thereafter

 

2,348

 

 

 

 

 

 

 

$

14,144

 

 

 

 

 

 

 

SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)
SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

 

14.SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

 

The following table presents selected quarterly financial data for each of the quarters in the years ended December 31, 2017 and 2016:

 

 

 

For the 2017 Quarter Ended

 

 

 

March 31

 

June 30

 

September 30

 

December 31

 

Net sales

 

$

1,078,740

 

$

1,126,464

 

$

1,124,957

 

$

1,155,069

 

Gross profit

 

85,049

 

84,834

 

85,303

 

93,492

 

Income (loss) before income taxes

 

6,532

 

2,946

 

299

 

(1,714

)

Net income

 

4,225

 

3,490

 

961

 

6,513

 

Net income attributable to Diplomat

 

4,367

 

3,591

 

1,016

 

6,536

 

Basic income per common share

 

0.07

 

0.05

 

0.01

 

0.09

 

Diluted income per common share

 

0.06

 

0.05

 

0.01

 

0.09

 

 

 

 

For the 2016 Quarter Ended

 

 

 

March 31

 

June 30

 

September 30

 

December 31

 

Net sales

 

$

995,870

 

$

1,088,506

 

$

1,181,173

 

$

1,144,838

 

Gross profit

 

79,238

 

83,270

 

78,512

 

83,808

 

Income (loss) before income taxes

 

23,717

 

12,438

 

(408

)

468

 

Net income (loss)

 

15,183

 

8,293

 

2,828

 

(1,284

)

Net income (loss) attributable to Diplomat

 

15,429

 

8,534

 

5,408

 

(1,098

)

Basic income (loss) per common share

 

0.24

 

0.13

 

0.08

 

(0.02

)

Diluted income (loss) per common share

 

0.23

 

0.13

 

0.08

 

(0.02

)

 

The Company’s results were impacted by the following:

 

·

Quarter ended December 31, 2017: The Company recognized $1,710 of changes in the fair values of contingent consideration. The Company recognized a $7,828 income tax benefit due to the enactment of the Tax Act (Note 11).

 

·

Quarter ended September 30, 2017: The Company recognized $1,965 of changes in the fair values of contingent consideration.

 

·

Quarter ended December 31, 2016: The Company recognized a $4,659 impairment of its cost method investment in PRM (Note 9).

 

·

Quarter ended September 30, 2016: The Company was assessed and recorded approximately $8,000 in additional DIR fees, of which approximately $4,000 were retroactive DIR fees that increased its previous estimates by approximately $1,700 and $2,300 for the first and second quarters of 2016, respectively. The Company recognized a $4,804 impairment of its Primrose intangible assets (Note 8), partially offset by $2,354 which was the noncontrolling interests’ allocation of the recognized impairment. The Company recognized $3,076 in excess tax benefits related to share-based awards (Note 3).

 

·

Quarter ended March 31, 2016: The Company recognized a $9,071 change in the fair value of contingent consideration, primarily due to a reduction in its BioRx contingent consideration liability caused by a decrease in the Company’s stock price.

 

BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)

 

Principles of Consolidation

 

The consolidated financial statements include the accounts of Diplomat Pharmacy, Inc., its wholly owned subsidiaries, and a 51 percent owned subsidiary, formed in August 2014, which the Company controlled and which was dissolved during the fourth quarter of 2017. The Company also owns a 22 percent interest in a non-consolidated entity which is accounted for under the equity method of accounting since the Company does not control the entity but has the ability to exercise significant influence over its operating and financial policies. This equity method investment was fully impaired during the fourth quarter of 2014 (Note 8). An investment in an entity in which the Company owns less than 20 percent and does not have the ability to exercise significant influence is accounted for under the cost method. This cost method investment was impaired during the fourth quarter of 2016 (Note 8). In addition, the Company paid $100 to acquire an 11.1 percent interest in a non-consolidated entity during 2017, which is accounted for under the cost method, as the Company owns less than 20 percent and does not have the ability to exercise significant influence over the entity.

 

Noncontrolling interest in a consolidated subsidiary in the consolidated balance sheets represents the minority shareholders’ proportionate share of the equity in such subsidiary. Consolidated net income (loss) is allocated to the Company and noncontrolling interests (i.e., minority shareholders) in proportion to their percentage ownership.

 

All intercompany transactions and balances have been eliminated in consolidation.

 

 

Use of Estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported therein. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be based upon amounts that differ from these estimates.

 

 

Concentrations of Risk

 

Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash on deposit with banks or other financial institutions and trade accounts receivable.

 

A federal program provides non-interest bearing cash balances insurance coverage up to $250 per depositor at each financial institution. The Company’s cash balances often exceed federally insured limits.

 

Concentration of credit risk with respect to trade accounts receivable is limited by the large number of patients comprising the Company’s customer base and their dispersion across multiple payers and multiple geographic areas. No single payer customer accounted for more than 10 percent of net sales for any period presented or trade accounts receivable at December 31, 2017 and 2016.

 

The Company purchases a significant portion of its prescription drug inventory from AmerisourceBergen, a prescription drug wholesaler. These purchases accounted for approximately 41 percent, 49 percent and 50 percent of cost of products sold for the years ended December 31, 2017, 2016 and 2015, respectively. The Company has alternative vendors available if necessary. See Note 13 for discussion of the Company’s minimum purchase obligation with AmerisourceBergen.

 

The Company purchases certain prescription drugs from Celgene Corporation (“Celgene”) and Pharmacyclics, Inc. (“Pharmacyclics”), drug manufacturers. Purchases from Celgene and Pharmacyclics accounted for approximately 17 percent and 14 percent, 13 percent and 10 percent, and 12 percent and 9 percent of cost of products sold for the years ended December 31, 2017, 2016 and 2015, respectively, with no minimum purchase obligation. The specialty drugs that the Company purchases from Celgene and Pharmacyclics are not available from any other source.

 

 

Cash Equivalents

 

The Company considers all highly liquid investments with maturities of three months or less from the date of purchase to be cash equivalents.

 

 

Accounts Receivable, net

 

Trade accounts receivable are stated at the invoiced amount. Trade accounts receivable primarily include amounts from third-party pharmacy benefit managers and insurance providers and are based on contracted prices. Trade accounts receivable are unsecured and require no collateral. Trade accounts receivable terms vary by payer, but generally are due within 30 days after the sale of the product or performance of the service.

 

The Company maintains an allowance for doubtful accounts that reduces receivables to amounts that are expected to be collected. In estimating the allowance, management considers factors such as current overall economic conditions, historical and anticipated customer performance, historical experience with write-offs and the level of past due accounts. The Company’s general policy for uncollectible accounts, if not reserved through specific examination procedures, is to reserve based upon the aging categories of accounts receivable. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote.

 

Activity in the allowance for doubtful accounts was as follows:

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Beginning balance

 

$

(15,257

)

$

(8,123

)

$

(3,043

)

Charged to expense

 

(9,424

)

(9,534

)

(5,990

)

Write-offs, net of recoveries

 

2,631

 

2,400

 

910

 

 

 

 

 

 

 

 

 

Ending balance

 

$

(22,050

)

$

(15,257

)

$

(8,123

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

 

Inventories consist of prescription and over-the-counter medications and are stated at the lower of cost or net realizable value. Cost is determined using the first-in, first-out method. Prescription medications are returnable to the Company’s vendors and fully refundable before six months of expiration, and any remaining expired medication is relieved from inventory on a quarterly basis.

 

 

Property and Equipment, net

 

Property and equipment are stated at cost less accumulated depreciation. Depreciation is generally computed on a straight-line basis over the estimated useful lives of the assets. The costs of leasehold improvements are depreciated either over the life of the improvement or the lease term, whichever is shorter. For income tax purposes, accelerated methods of depreciation are generally used. Significant improvements are capitalized, and disposed or replaced property is written off. Maintenance and repairs are charged to expense in the period they are incurred. When items of property or equipment are sold or retired, the related cost and accumulated depreciation are removed from the accounts, and any gain or loss is included in earnings.

 

 

Capitalized Software for Internal Use, net

 

The Company capitalizes certain development costs primarily related to a custom-developed, proprietary, scalable patient care system. The Company expenses the costs incurred during the preliminary project stage, and capitalizes the direct development costs, including the associated payroll and related costs for employees and outside contractors working on development, during the application development stage. The Company monitors development on an ongoing basis and capitalizes the costs of any major improvements or that result in significant additional functionality.

 

Capitalized internal use software costs are amortized on a straight-line basis over the estimated useful lives of the assets, generally three years. For income tax purposes, accelerated methods of amortization are generally used. Management evaluates the useful lives of these assets on an annual basis.

 

 

Definite-Lived Intangible Assets, net

 

Definite-lived intangible assets consist of assets related to acquisitions and are amortized over their estimated useful lives using an accelerated method for the majority of customer, patient and physician relationships, and the straight-line method for the remaining intangible assets.

 

 

Long-Lived Assets

 

Long-lived assets, such as property and equipment, capitalized software for internal use and definite-lived intangible assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If circumstances require a long-lived asset or asset group to be tested for possible impairment, the Company compares the undiscounted cash flows expected to be generated by that asset or asset group to its carrying amount. If the carrying amount of the long-lived asset or asset group is not recoverable on an undiscounted cash flow basis, an impairment charge is recognized to the extent that the carrying amount exceeds fair value. Fair values of long-lived assets are determined through various techniques, such as applying probability weighted, expected present value calculations to the estimated future cash flows using assumptions a market participant would utilize, or through the use of a third-party independent appraiser or valuation specialist.

 

 

Goodwill

 

Goodwill represents the excess acquisition cost of an acquired entity over the estimated fair values of the net tangible assets and the identifiable intangible assets acquired. Goodwill is not amortized, but rather is reviewed for impairment annually during the fourth quarter, or more frequently if facts or circumstances indicate that the carrying value may not be recoverable.

 

An entity has the option to perform a qualitative assessment to determine whether it is more-likely-than-not that the fair value of the reporting unit is less than its carrying amount prior to performing a quantitative impairment test. The qualitative assessment evaluates various events and circumstances, such as macro-economic conditions, industry and market conditions, cost factors, relevant events and financial trends that may impact a reporting unit’s fair value. If it is determined that the estimated fair value of the reporting unit is more-likely-than-not less than its carrying amount, including goodwill, a quantitative assessment is required. Otherwise, no further analysis is necessary.

 

If a quantitative assessment is performed, a reporting unit’s fair value is compared to its carrying value. A reporting unit’s fair value is determined based upon consideration of various valuation methodologies, including the income approach, which utilizes projected future cash flows discounted at rates commensurate with the risks involved, and multiples of current and future earnings. If the fair value of a reporting unit is less than its carrying amount, an impairment charge is recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized cannot exceed the total amount of goodwill allocated to that reporting unit.

 

 

Debt Issuance Costs

 

Costs incurred related to the issuance of the Company’s credit facility were deferred and are being amortized to interest expense using the effective interest method over the term of the agreement.

 

 

Revenue Recognition

 

The Company recognizes revenue from dispensing prescription drugs for home delivery at the time the drugs are shipped. At the time of shipment, the Company has performed substantially all of its obligations under its payer contracts and does not experience a significant level of returns or reshipments. Revenues from dispensing prescription drugs that are picked up by patients at an open-door or retail pharmacy location are recorded at prescription adjudication, which approximates the fill date. Revenue generated from dispensing prescription drugs was $4,444,486, $4,386,643 and $3,346,652 for the years ended December 31, 2017, 2016 and 2015, respectively.

 

The Company accrues an estimate of fees, including direct and indirect remuneration fees (“DIR fees”), which are assessed or expected to be assessed by payers at some point after adjudication of a claim, as a reduction at the time revenue is recognized. Changes in the Company’s estimate of such fees are recorded when the change becomes known.

 

The Company recognizes revenue from the sale of prescription drugs by its retail pharmacy network when the claim is adjudicated. When the Company acts as principal in the arrangement, exercises pricing latitude and independently has a contractual obligation to pay its network pharmacy providers for benefits provided to its clients’ members, the Company includes the total prescription price (ingredient cost plus dispensing fee) it has contracted with these clients as revenue, including member co-payments to pharmacies. Revenue generated from the sale of prescription drugs by retail pharmacies was $6,531 for the year ended December 31, 2017. When the Company merely administers a client’s network pharmacy contracts and does not assume credit risk, the Company earns an administrative fee for collecting payments from the client and remits the corresponding amount to the pharmacies in the client’s network, drug ingredient cost is not included in the Company’s revenues or cost of products sold. Administrative fee revenue was $1,724 for the year ended December 31, 2017.

 

The Company recognizes revenue from service, data and consulting services when the services have been performed and the earnings process is therefore complete. Revenues generated from service, data and consulting services were $32,489, $23,745 and $19,979 for the years ended December 31, 2017, 2016 and 2015, respectively.

 

Sales taxes are presented on a net basis (excluded from revenues and costs).

 

The Company derived its revenue from the following therapeutic classes:

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Oncology

 

$

2,545,708

 

$

2,102,130

 

$

1,432,091

 

Specialty Infusion

 

617,904

 

505,240

 

374,884

 

Immunology(1)

 

561,730

 

644,173

 

510,708

 

Hepatitis

 

<10

%

583,751

 

520,771

 

Other (none greater than 10% in the period)

 

759,888

 

575,094

 

528,177

 

 

 

 

 

 

 

 

 

Total revenue

 

$

4,485,230

 

$

4,410,388

 

$

3,366,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes drugs dispensed to treat arthritis, Crohn’s disease and psoriasis.

 

 

Shipping and Handling Costs

 

Shipping and handling costs are not billed to patients; therefore, there are no shipping and handling revenues. The Company recognizes shipping and handling costs as incurred as a component of “Selling, general and administrative expenses” and were $15,689, $15,144 and $13,899 for the years ended December 31, 2017, 2016 and 2015, respectively.

 

 

Advertising and Marketing Costs

 

Advertising and marketing costs are expensed as incurred as a component of “Selling, general and administrative expenses” and were $2,251, $3,868 and $3,553 for the years ended December 31, 2017, 2016 and 2015, respectively.

 

 

Defined Contribution Savings Plans

 

The Company maintains certain defined contribution savings plans for eligible employees. The total expenses attributable to the Company’s defined contribution savings plans are recognized as a component of “Selling, general and administrative expenses” and were $2,908, $2,665 and $1,877 for the years ended December 31, 2017, 2016 and 2015, respectively.

 

 

Share-Based Compensation

 

The Company grants stock options to key employees, which are accounted for as equity awards. The exercise price of a granted stock option is equal to the closing market stock price of the underlying common share on the date the option is granted. The grant date fair value of these awards is measured using the Black-Scholes-Merton option pricing model. Stock options generally become exercisable in installments of 25 percent per year, beginning on the first anniversary of the grant date and each of the three anniversaries thereafter, and have a maximum term of ten years. Certain stock option grants have performance-based conditions, which require the satisfaction of certain revenue and/or Adjusted EBITDA targets prior to vesting. The Company expenses the grant date fair value of its stock options over their respective vesting periods on a straight-line basis.

 

The Company also grants restricted stock units (“RSU” or “RSUs”) to key employees, which are accounted for as equity awards. Some granted RSUs cliff vest after three years, whereas others vest one-third per year. The grant date fair value of a RSU is determined by the closing market price of our common stock as of the date of grant. The Company expenses the grant date fair value of the RSU over the three-year vesting period on a straight-line basis.

 

The Company grants restricted stock awards (“RSA” or “RSAs”) to non-employee directors, which are accounted for as equity awards. Generally, such RSAs fully vest on the first anniversary of the grant date. The grant date fair value of a RSA is determined by the closing market price of the Company’s common stock as of the date of grant. The grant date fair value of the RSU is expensed over the vesting period on a straight-line basis.

 

 

Income Taxes

 

Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. The Company provides a valuation allowance against net deferred tax assets unless, based upon the available evidence, it is more likely than not that the deferred tax assets will be realized.

 

The Company records interest and penalties related to tax uncertainties as income tax expense. Based on management’s evaluation, the Company concluded there were no significant uncertain tax positions requiring recognition in its consolidated financial statements.

 

 

Segment Information

 

The Company’s chief operating decision maker reviews the financial results of the Company in total when evaluating financial performance and for purposes of allocating resources. The Company has thus determined that it operates in a single reportable segment — specialty pharmacy services.

 

 

Accounting Standards Update (“ASU”) Adoption — Balance Sheet Classification of Deferred Taxes

 

In April 2015, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2015-17, Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes (“ASU 2015-17”), eliminating the requirement for companies to present deferred tax assets and liabilities as current and noncurrent. Instead, companies are required to classify all deferred tax assets and liabilities as noncurrent.

 

Effective January 1, 2017, the Company retrospectively adopted the accounting guidance contained within ASU 2015-17.

 

The following December 31, 2016 consolidated balance sheet line items were adjusted due to this adoption:

 

 

 

As

 

 

 

 

 

 

 

Previously

 

 

 

 

 

 

 

Reported

 

Adjustment

 

As Adjusted

 

Deferred income taxes (current asset)

 

$

14,703

 

$

(14,703

)

$

 

Total current assets

 

519,810

 

(14,703

)

505,107

 

Deferred income taxes (noncurrent asset)

 

 

6,010

 

6,010

 

Total assets

 

1,107,947

 

(8,693

)

1,099,254

 

Deferred income taxes (noncurrent liability)

 

8,693

 

(8,693

)

 

Total liabilities

 

494,223

 

(8,693

)

485,530

 

Total liabilities and shareholders’ equity

 

1,107,947

 

(8,693

)

1,099,254

 

 

ASU Adoption — Simplifying the Test for Goodwill Impairment

 

In January 2017, the FASB issued ASU No. 2017-04, Intangibles — Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment (“ASU 2017-04”), eliminating Step 2 from the quantitative goodwill impairment test. Instead, an entity will perform its annual, or interim, quantitative goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount (Step 1). An entity will recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized cannot exceed the total amount of goodwill allocated to that reporting unit. This ASU is effective for an entity’s annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019, though early adoption is permitted.

 

Effective January 1, 2017, the Company adopted the accounting guidance contained within ASU 2017-04. This adoption had no impact on the Company’s consolidated financial statements.

 

 

New Accounting Pronouncements

 

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”), which will supersede the existing revenue recognition guidance under U.S. GAAP. The new standard focuses on creating a single source of revenue guidance for revenue arising from contracts with customers for all industries. The objective of the new standard is for companies to recognize revenue when it transfers the promised goods or services to its customers at an amount that represents what the company expects to be entitled to in exchange for those goods or services. In July 2015, the FASB issued ASU No. 2015-14, Revenue from Contracts with Customers (Topic 606) Deferral of the Effective Date, which deferred the effective date of ASU 2014-09 by one year to annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period, for public entities, though early adoption was permitted. Topic 606 permits two methods of adoption: retrospective approach reflecting the application of the standard in each prior reporting period presented (full retrospective method), or retrospective approach with the cumulative effect of initially applying the guidance recognized at the date of initial application (cumulative catch-up transition method). The new standard also includes a cohesive set of disclosure requirements intended to provide users of financial statements with comprehensive information about the nature, amount, timing and uncertainty of revenue and cash flows arising from a company’s contracts with customers. The Company is finalizing the impact of Topic 606 on the disclosures for its consolidated financial statement footnotes and expects the disclosures to be enhanced.

 

On January 1, 2018, the Company adopted Topic 606 using the cumulative catch-up transition method and will record an immaterial after-tax adjustment to reduce retained earnings. This cumulative adjustment relates to a shift in the recognition of dispensing prescription drugs for home delivery from the date the drugs are shipped under the Company’s existing accounting policy to the date the drugs are physically delivered (when control transfers) under the new standard. The effect of this change will not be significant as there is a very short timeframe from shipment to physical delivery of the prescription medication.

 

For the Company’s PBM businesses acquired late in the fourth quarter of 2017, the Company has gathered most of its data from customer contracts, is finalizing its evaluation of the potential impact of the new standard and is in the process of completing its applicable accounting policy memorandums. A portion of the Company’s PBM businesses includes dispensing prescription drugs for home delivery, the impact of which will be included in the cumulative adjustment previously discussed. For the remainder of its PBM businesses, the Company is finalizing the evaluation of reporting revenues on a gross or net basis under its payer contracts, however, based on the preliminary analysis to date, it is not expected that other aspects of the new standard will have a significant impact on the Company’s consolidated financial statements.

 

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842),  requiring lessees to recognize a right-of-use asset and a lease liability for all leases (with the exception of short-term leases) at lease commencement date. This ASU is effective for annual periods beginning on or after December 15, 2018, including interim periods within those annual periods, though early adoption is permitted. The Company is in the early stages of evaluating the impact that the adoption of this guidance will have on its consolidated financial statements and/or notes thereto.

 

In May 2017, the FASB issued ASU No. 2017-09, Compensation — Stock Compensation (Topic 718): Scope of Modification Accounting, providing guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in Topic 718. This ASU is effective for annual periods beginning on or after December 15, 2017, including interim periods within those annual periods. This ASU is to be applied prospectively to an award modified on or after the adoption date. The adoption of this guidance is not expected to have any immediate impact on the Company’s consolidated financial statements.

 

BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Beginning balance

 

$

(15,257

)

$

(8,123

)

$

(3,043

)

Charged to expense

 

(9,424

)

(9,534

)

(5,990

)

Write-offs, net of recoveries

 

2,631

 

2,400

 

910

 

 

 

 

 

 

 

 

 

Ending balance

 

$

(22,050

)

$

(15,257

)

$

(8,123

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Oncology

 

$

2,545,708

 

$

2,102,130

 

$

1,432,091

 

Specialty Infusion

 

617,904

 

505,240

 

374,884

 

Immunology(1)

 

561,730

 

644,173

 

510,708

 

Hepatitis

 

<10

%

583,751

 

520,771

 

Other (none greater than 10% in the period)

 

759,888

 

575,094

 

528,177

 

 

 

 

 

 

 

 

 

Total revenue

 

$

4,485,230

 

$

4,410,388

 

$

3,366,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes drugs dispensed to treat arthritis, Crohn’s disease and psoriasis.

The following December 31, 2016 consolidated balance sheet line items were adjusted due to this adoption:

 

 

 

As

 

 

 

 

 

 

 

Previously

 

 

 

 

 

 

 

Reported

 

Adjustment

 

As Adjusted

 

Deferred income taxes (current asset)

 

$

14,703

 

$

(14,703

)

$

 

Total current assets

 

519,810

 

(14,703

)

505,107

 

Deferred income taxes (noncurrent asset)

 

 

6,010

 

6,010

 

Total assets

 

1,107,947

 

(8,693

)

1,099,254

 

Deferred income taxes (noncurrent liability)

 

8,693

 

(8,693

)

 

Total liabilities

 

494,223

 

(8,693

)

485,530

 

Total liabilities and shareholders’ equity

 

1,107,947

 

(8,693

)

1,099,254

 

  

BUSINESS ACQUISITION (Tables)

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

Net sales

 

$

4,954,494

 

$

5,117,678

 

 

 

 

 

 

 

 

 

Net income attributable to Diplomat Pharmacy, Inc.

 

$

6,733

 

$

8,498

 

 

 

 

 

 

 

 

 

Net income per common share — basic

 

$

0.09

 

$

0.12

 

 

 

 

 

 

 

 

 

Net income per common share — diluted

 

$

0.09

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

521,300

 

4,113,188 restricted common shares

 

79,088

 

 

 

 

 

 

 

$

600,388

 

 

 

 

 

 

 

 

Cash

 

$

965

 

Accounts receivable

 

38,273

 

Inventories

 

2,979

 

Prepaid expenses and other current assets

 

837

 

Property and equipment

 

2,659

 

Capitalized software for internal use

 

791

 

Definite-lived intangible assets

 

201,523

 

Accounts payable

 

(35,472

)

Accrued expenses — compensation and benefits

 

(2,137

)

Accrued expenses — other

 

(4,862

)

Deferred income taxes

 

(31,173

)

 

 

 

 

Total identifiable net assets

 

174,383

 

Goodwill

 

426,005

 

 

 

 

 

 

 

$

600,388

 

 

 

 

 

 

 

 

 

 

Useful
Life

 

Amount

 

Customer relationships

 

10 years

 

$

184,973

 

Trade names and trademarks

 

4 years

 

16,550

 

 

 

 

 

 

 

 

 

 

 

$

201,523

 

 

 

 

 

 

 

 

 

 

Cash

 

$

34,437

 

835,017 restricted common shares

 

12,753

 

 

 

 

 

 

 

$

47,190

 

 

 

 

 

 

 

 

Cash

 

$

10,151

 

Accounts receivable

 

21,286

 

Inventories

 

100

 

Prepaid expenses and other current assets

 

650

 

Property and equipment

 

13,713

 

Capitalized software for internal use

 

1,800

 

Definite-lived intangible assets

 

6,720

 

Accounts payable

 

(23,084

)

Accrued expenses — other

 

(4,881

)

 

 

 

 

Total identifiable net assets

 

26,455

 

Goodwill

 

20,735

 

 

 

 

 

 

 

$

47,190

 

 

 

 

 

 

 

 

 

 

Useful
Life

 

Amount

 

Customer relationships

 

10 years

 

$

5,900

 

Trade names and trademarks

 

2 years

 

820

 

 

 

 

 

 

 

 

 

 

 

$

6,720

 

 

 

 

 

 

 

 

 

 

Cash

 

$

17,252

 

374,297 restricted common shares

 

5,643

 

Contingent consideration at fair value

 

2,080

 

 

 

 

 

 

 

$

24,975

 

 

 

 

 

 

 

 

Cash

 

$

1,809

 

Accounts receivable

 

4,936

 

Inventories

 

1,177

 

Prepaid expenses and other current assets

 

20

 

Definite-lived intangible assets

 

7,100

 

Other noncurrent assets

 

21

 

Accounts payable

 

(5,169

)

Accrued expenses — compensation and benefits

 

(156

)

 

 

 

 

Total identifiable net assets

 

9,738

 

Goodwill

 

15,237

 

 

 

 

 

 

 

$

24,975

 

 

 

 

 

 

 

 

 

 

Useful
Life

 

Amount

 

Patient relationships

 

7 years

 

$

3,700

 

Non-compete employment agreements

 

3 years

 

2,200

 

Trade names and trademarks

 

3 years

 

1,200

 

 

 

 

 

 

 

 

 

 

 

$

7,100

 

 

 

 

 

 

 

 

 

 

Cash

 

$

9,408

 

131,108 restricted common shares

 

1,776

 

Contingent consideration at fair value

 

1,980

 

 

 

 

 

 

 

$

13,164

 

 

 

 

 

 

 

 

Cash

 

$

1,295

 

Accounts receivable

 

2,196

 

Inventory

 

936

 

Prepaid expenses and other current assets

 

34

 

Definite-lived intangible assets

 

3,420

 

Other noncurrent assets

 

3

 

Accounts payable

 

(3,303

)

Accrued expenses — compensation and benefits

 

(152

)

Accrued expenses — other

 

(6

)

 

 

 

 

Total identifiable net assets

 

4,423

 

Goodwill

 

8,741

 

 

 

 

 

 

 

$

13,164

 

 

 

 

 

 

 

 

 

 

Useful
Life

 

Amount

 

Patient relationships

 

7 years

 

$

2,100

 

Non-compete employment agreements

 

5 years

 

670

 

Trade names and trademarks

 

4 years

 

650

 

 

 

 

 

 

 

 

 

 

 

$

3,420

 

 

 

 

 

 

 

 

 

 

Cash

 

$

26,804

 

299,325 restricted common shares

 

4,291

 

Contingent consideration at fair value

 

530

 

 

 

 

 

 

 

$

31,625

 

 

 

 

 

 

 

 

Cash

 

$

1,018

 

Accounts receivable

 

2,593

 

Prepaid expenses and other current assets

 

179

 

Property and equipment

 

498

 

Definite-lived intangible assets

 

7,730

 

Other noncurrent assets

 

24

 

Accounts payable

 

(100

)

Accrued expenses — other

 

(498

)

 

 

 

 

Total identifiable net assets

 

11,444

 

Goodwill

 

20,181

 

 

 

 

 

 

 

$

31,625

 

 

 

 

 

 

 

 

 

 

Useful
Life

 

Amount

 

Customer relationships

 

7 years

 

$

5,200

 

Non-compete employment agreements

 

4 years

 

1,530

 

Trade names and trademarks

 

2 years

 

1,000

 

 

 

 

 

 

 

 

 

 

 

$

7,730

 

 

 

 

 

 

 

 

 

 

Cash

 

$

10,613

 

Contingent consideration at fair value

 

3,800

 

 

 

 

 

 

 

$

14,413

 

 

 

 

 

 

 

 

Cash

 

$

104

 

Accounts receivable

 

575

 

Inventories

 

118

 

Prepaid expenses and other current assets

 

15

 

Definite-lived intangible assets

 

2,400

 

Other noncurrent assets

 

5

 

Accounts payable

 

(372

)

Accrued expenses — other

 

(101

)

 

 

 

 

Total identifiable net assets

 

2,744

 

Goodwill

 

11,669

 

 

 

 

 

 

 

$

14,413

 

 

 

 

 

 

 

 

 

 

Useful
Life

 

Amount

 

Physician relationships

 

7 years

 

$

1,200

 

Non-compete employment agreements

 

5 years

 

1,200

 

 

 

 

 

 

 

 

 

 

 

$

2,400

 

 

 

 

 

 

 

 

 

 

Cash

 

$

17,377

 

Contingent consideration at fair value

 

35

 

 

 

 

 

 

 

$

17,412

 

 

 

 

 

 

 

 

Cash

 

$

1,043

 

Accounts receivable

 

3,583

 

Inventories

 

79

 

Prepaid expenses and other current assets

 

74

 

Definite-lived intangible assets

 

5,100

 

Other noncurrent assets

 

5

 

Accounts payable

 

(1,075

)

Accrued expenses — compensation and benefits

 

(144

)

Accrued expenses — other

 

(25

)

 

 

 

 

Total identifiable net assets

 

8,640

 

Goodwill

 

8,772

 

 

 

 

 

 

 

$

17,412

 

 

 

 

 

 

 

 

 

 

Useful
Life

 

Amount

 

Patient relationships

 

7 years

 

$

4,000

 

Non-compete employment agreements

 

5 years

 

1,100

 

 

 

 

 

 

 

 

 

 

 

$

5,100

 

 

 

 

 

 

 

 

 

 

Cash

 

$

70,267

 

324,244 restricted common shares

 

9,507

 

 

 

$

79,774

 

 

 

Cash

 

$

2,114

 

Accounts receivable

 

16,271

 

Inventories

 

4,740

 

Prepaid expenses and other current assets

 

46

 

Property and equipment

 

200

 

Capitalized software for internal use

 

14,000

 

Definite-lived intangible assets

 

13,890

 

Other noncurrent assets

 

21

 

Accounts payable

 

(29,773

)

Accrued expenses — compensation and benefits

 

(400

)

Accrued expenses — other

 

(1,962

)

 

 

 

 

Total identifiable net assets

 

19,147

 

Goodwill

 

60,627

 

 

 

 

 

 

 

$

79,774

 

 

 

 

 

 

 

 

 

 

Useful
Life

 

Amount

 

Physician relationships

 

10 years

 

$

7,700

 

Non-compete employment agreements

 

5 years

 

4,490

 

Trade names and trademarks

 

1 year

 

1,700

 

 

 

 

 

 

 

 

 

 

 

$

13,890

 

 

 

 

 

 

 

 

 

 

Cash

 

$

77,416

 

253,036 restricted common shares

 

9,578

 

 

 

 

 

 

 

$

86,994

 

 

 

 

 

 

 

 

Accounts receivable

 

$

17,109

 

Inventories

 

8,064

 

Prepaid expenses and other current assets

 

7,513

 

Property and equipment

 

88

 

Capitalized software for internal use

 

17,000

 

Definite-lived intangible assets

 

22,200

 

Accounts payable

 

(25,761

)

Accrued expenses — compensation and benefits

 

(169

)

Accrued expenses — other

 

(6

)

 

 

 

 

Total identifiable net assets

 

46,038

 

Goodwill

 

40,956

 

 

 

 

 

 

 

$

86,994

 

 

 

 

 

 

 

 

 

 

Useful
Life

 

Amount

 

Physician relationships

 

10 years

 

$

14,000

 

Noncompete employment agreements

 

5 years

 

5,500

 

Favorable supply agreement

 

1 year

 

2,700

 

 

 

 

 

 

 

 

 

 

 

$

22,200

 

 

 

 

 

 

 

 

 

 

Cash

 

$

217,024

 

4,038,853 restricted common shares

 

125,697

 

Contingent consideration at fair value

 

41,000

 

 

 

 

 

 

 

$

383,721

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,786

 

Accounts receivable

 

37,716

 

Inventories

 

5,546

 

Prepaid expenses and other current assets

 

287

 

Property and equipment

 

494

 

Definite-lived intangible assets

 

181,700

 

Other noncurrent assets

 

163

 

Accounts payable

 

(25,088

)

Accrued expenses — compensation and benefits

 

(1,653

)

Accrued expenses — other

 

(852

)

Deferred income taxes

 

(7,780

)

 

 

 

 

Total identifiable net assets

 

192,319

 

Goodwill

 

191,402

 

 

 

 

 

 

 

$

383,721

 

 

 

 

 

 

 

 

 

 

Useful
Life

 

Amount

 

Patient relationships

 

10 years

 

$

130,000

 

Noncompete employment agreements

 

5 years

 

39,700

 

Trade names and trademarks

 

8 years

 

12,000

 

 

 

 

 

 

 

 

 

 

 

$

181,700

 

 

 

 

 

 

 

 

 

FAIR VALUE MEASUREMENTS (Tables)

 

The following table presents the placement in the fair value hierarchy of assets and liabilities that were measured and disclosed at fair value on a recurring basis at December 31, 2017:

 

 

 

Asset /

 

 

 

Valuation

 

 

 

(Liability)

 

Level 3

 

Technique

 

Contingent consideration

 

$

(12,100

)

$

(12,100

)

C

 

 

 

 

 

Contingent
Consideration

 

Balance at January 1, 2015

 

$

(11,691

)

BioRx acquisition

 

(41,000

)

Change in fair value

 

(6,724

)

Payments

 

6,750

 

 

 

 

 

Balance at December 31, 2015

 

(52,665

)

Change in fair value

 

8,922

 

Payments

 

43,743

 

 

 

 

 

Balance at December 31, 2016

 

 

Affinity acquisition

 

(35

)

Comfort acquisition

 

(3,800

)

WRB acquisition

 

(530

)

Accurate acquisition

 

(1,980

)

Focus acquisition

 

(2,080

)

Changes in fair values

 

(3,675

)

 

 

 

 

Balance at December 31, 2017

 

$

(12,100

)

 

 

 

 

 

 

PROPERTY AND EQUIPMENT (Tables)
Schedule of property and equipment

 

 

 

 

 

December 31,

 

 

 

Useful Life

 

2017

 

2016

 

Land

 

 

$

5,232

 

$

332

 

Buildings

 

40 years

 

18,818

 

10,007

 

Leasehold improvements

 

5 - 15 years*

 

5,247

 

1,644

 

Equipment and fixtures

 

5 - 10 years

 

14,116

 

12,178

 

Computer equipment

 

3 - 5 years

 

8,527

 

6,657

 

Construction in progress

 

 

 

2,425

 

485

 

 

 

 

 

 

 

 

 

 

 

 

 

54,365

 

31,303

 

Accumulated depreciation

 

 

 

(15,375

)

(10,931

)

 

 

 

 

 

 

 

 

 

 

 

 

$

38,990

 

$

20,372

 

 

 

 

 

 

 

 

 

 

 

 

 

* Unless applicable lease term is shorter.

 

CAPITALIZED SOFTWARE FOR INTERNAL USE (Tables)

 

 

 

 

 

December 31,

 

 

 

Useful Life

 

2017

 

2016

 

Capitalized software for internal use

 

3 years

 

$

82,017

 

$

74,471

 

Construction in progress

 

 

 

502

 

1,994

 

 

 

 

 

 

 

 

 

 

 

 

 

82,519

 

76,465

 

Accumulated amortization

 

 

 

(45,999

)

(26,218

)

 

 

 

 

 

 

 

 

 

 

 

 

$

36,520

 

$

50,247

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

$

22,198

 

2019

 

13,599

 

2020

 

640

 

2021

 

83

 

 

 

 

 

 

 

$

36,520

 

 

 

 

 

 

 

GOODWILL AND DEFINITE-LIVED INTANGIBLE ASSETS (Tables)

 

Balance at January 1, 2015

 

$

23,148

 

BioRx acquisition

 

191,402

 

Burman’s acquisition

 

40,956

 

Miscellaneous

 

812

 

 

 

 

 

Balance at December 31, 2015

 

256,318

 

TNH acquisition

 

59,275

 

Miscellaneous

 

1,023

 

 

 

 

 

Balance at December 31, 2016

 

316,616

 

Affinity acquisition

 

8,772

 

Comfort acquisition

 

11,669

 

WRB acquisition

 

20,181

 

TNH purchase price adjustment

 

1,351

 

Accurate acquisition

 

8,741

 

Focus acquisition

 

15,237

 

NPS acquisition

 

20,735

 

LDI acquisition

 

426,005

 

Miscellaneous

 

3,317

 

 

 

 

 

Balance at December 31, 2017

 

$

832,624

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Gross
Carrying
Amount

 

Accumulated
Amortization

 

Net
Carrying
Amount

 

Gross
Carrying
Amount

 

Accumulated
Amortization

 

Net
Carrying
Amount

 

Customer relationships

 

$

196,073

 

$

(1,141

)

$

194,932

 

$

 

$

 

$

 

Patient relationships

 

170,100

 

(49,643

)

120,457

 

159,100

 

(31,445

)

127,655

 

Non-compete employment agreements

 

61,389

 

(30,560

)

30,829

 

54,689

 

(18,674

)

36,015

 

Trade names and trademarks

 

44,020

 

(13,624

)

30,396

 

23,800

 

(6,477

)

17,323

 

Physician relationships

 

21,700

 

(6,303

)

15,397

 

21,700

 

(2,831

)

18,869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

493,282

 

$

(101,271

)

$

392,011

 

$

259,289

 

$

(59,427

)

$

199,862

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

$

67,630

 

2019

 

66,420

 

2020

 

54,184

 

2021

 

44,130

 

2022

 

37,233

 

Thereafter

 

122,414

 

 

 

 

 

 

 

$

392,011

 

 

 

 

 

 

 

DEBT (Tables)
Schedule of contractual debt obligations outstanding

 

The Company has the following contractual debt obligations outstanding associated with its term loans at December 31, 2017:

 

2018

 

$

11,500

 

2019

 

11,500

 

2020

 

11,500

 

2021

 

11,500

 

2022

 

124,000

 

Thereafter

 

380,000

 

 

 

 

 

 

 

$

550,000

 

 

 

 

 

 

 

SHARE-BASED COMPENSATION (Tables)

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

Weighted

 

Average

 

 

 

 

 

 

 

Average

 

Remaining

 

Aggregate

 

 

 

Number

 

Exercise

 

Contractual

 

Intrinsic

 

 

 

of Options

 

Price

 

Life

 

Value

 

 

 

 

 

 

 

(In years)

 

 

 

Outstanding at January 1, 2015

 

7,217,331

 

$

7.54

 

6.9

 

$

142,262

 

Granted

 

1,284,939

 

39.11

 

 

 

 

 

Repurchased

 

(1,641,387

)

5.44

 

 

 

 

 

Exercised

 

(1,943,022

)

5.32

 

 

 

 

 

Expired/cancelled

 

(803,176

)

16.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2015

 

4,114,685

 

17.53

 

7.7

 

76,567

 

Granted

 

1,546,532

 

22.64

 

 

 

 

 

Exercised

 

(564,844

)

7.87

 

 

 

 

 

Expired/cancelled

 

(683,032

)

27.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2016

 

4,413,341

 

19.02

 

7.0

 

11,558

 

Granted

 

4,066,735

 

16.43

 

 

 

 

 

Exercised

 

(1,217,320

)

6.47

 

 

 

 

 

Expired/cancelled

 

(1,154,464

)

25.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2017

 

6,108,292

 

$

18.62

 

8.5

 

$

16,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at December 31, 2017

 

1,459,459

 

$

19.09

 

6.0

 

$

8,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Exercise price

 

$14.36 - $20.87

 

$14.40 - $36.60

 

$27.80 - $48.72

 

Expected volatility

 

33.44% - 36.38%

 

23.90% - 24.76%

 

25.12% - 26.70%

 

Expected dividend yield

 

0%

 

0%

 

0%

 

Risk-free rate for expected term

 

1.88% - 2.34%

 

1.23% - 2.06%

 

1.53% - 2.01%

 

Expected term (in years)

 

5.00 - 6.25

 

6.25

 

6.25

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

Number

 

Grant Date

 

 

 

of RSUs

 

Fair Value

 

Nonvested at January 1, 2017

 

 

$

 

Granted

 

90,718

 

14.65

 

Expired/cancelled

 

(24,079

)

14.65

 

 

 

 

 

 

 

Nonvested at December 31, 2017

 

66,639

 

$

14.65

 

 

 

 

 

 

 

 

 

 

 

 

Number

 

Weighted

 

 

 

of Shares

 

Average

 

 

 

Subject to

 

Grant Date

 

 

 

Restriction

 

Fair Value

 

Nonvested at January 1, 2015

 

8,277

 

$

18.12

 

Granted

 

10,805

 

26.60

 

Vested

 

(8,277

)

18.12

 

 

 

 

 

 

 

Nonvested at December 31, 2015

 

10,805

 

$

26.60

 

Granted

 

5,765

 

32.97

 

Vested

 

(10,805

)

26.60

 

 

 

 

 

 

 

Nonvested at December 31, 2016

 

5,765

 

$

32.97

 

Granted

 

36,814

 

17.13

 

Vested

 

(8,288

)

26.80

 

 

 

 

 

 

 

Nonvested at December 31, 2017

 

34,291

 

$

17.45

 

 

 

 

 

 

 

 

 

INCOME TAXES (Tables)

 

 

 

2017

 

2016

 

2015

 

Current:

 

 

 

 

 

 

 

Federal

 

$

(1,748

)

$

(703

)

$

(17,592

)

State and local

 

(1,921

)

(1,713

)

(3,257

)

 

 

 

 

 

 

 

 

Total current

 

(3,669

)

(2,416

)

(20,849

)

 

 

 

 

 

 

 

 

Deferred:

 

 

 

 

 

 

 

Federal

 

10,343

 

(7,989

)

4,061

 

State and local

 

452

 

(790

)

554

 

 

 

 

 

 

 

 

 

Total deferred

 

10,795

 

(8,779

)

4,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

7,126

 

$

(11,195

)

$

(16,234

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Income tax expense at U.S. statutory rate

 

$

(2,822

)

$

(12,675

)

$

(14,352

)

Tax effect from:

 

 

 

 

 

 

 

Share-based compensation (Note 3)

 

3,003

 

4,148

 

 

State income taxes, net of federal benefit

 

(418

)

(1,904

)

(1,563

)

Loss on noncontrolling interest

 

(113

)

(1,138

)

(351

)

Tax Act effect

 

7,828

 

 

 

Other

 

(352

)

374

 

32

 

 

 

 

 

 

 

 

 

Income tax benefit (expense)

 

$

7,126

 

$

(11,195

)

$

(16,234

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

2017

 

2016

 

Deferred tax assets:

 

 

 

 

 

Allowance for doubtful accounts

 

$

5,696

 

$

8,861

 

Net operating loss and credit carryforwards

 

2,114

 

6,383

 

Compensation and benefits

 

4,611

 

3,598

 

Investments

 

 

1,101

 

Other temporary differences

 

679

 

1,014

 

 

 

 

 

 

 

Total deferred tax assets

 

13,100

 

20,957

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

Property and intangible assets

 

(26,406

)

(13,825

)

Prepaid expenses and other current assets

 

(740

)

(1,122

)

Investments

 

(321

)

 

 

 

 

 

 

 

Total deferred tax liabilities

 

(27,467

)

(14,947

)

 

 

 

 

 

 

 

 

 

 

 

 

Net deferred tax (liabilities) assets

 

$

(14,367

)

$

6,010

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE (Tables)
Schedule of the calculation for basic and diluted income per common share

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2015

 

Numerator:

 

 

 

 

 

 

 

Net income attributable to Diplomat Pharmacy, Inc.

 

$

15,510

 

$

28,273

 

$

25,776

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

Weighted average common shares outstanding, basic

 

68,130,322

 

65,970,396

 

60,730,133

 

Weighted average dilutive effect of stock options, RSAs and RSUs

 

649,731

 

1,739,750

 

2,029,241

 

Weighted average dilutive effect of contingent consideration

 

 

337,577

 

337,577

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, diluted

 

68,780,053

 

68,047,723

 

63,096,951

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

Basic

 

$

0.23

 

$

0.43

 

$

0.42

 

Diluted

 

$

0.23

 

$

0.42

 

$

0.41

 

 

 

COMMITMENTS AND CONTINGENCIES (Tables)
Schedule of future minimum payments under non-cancelable operating leases

 

Future minimum payments under non-cancelable operating leases with initial or remaining terms in excess of one year as of December 31, 2017 are as follows:

 

2018

 

$

2,740

 

2019

 

2,761

 

2020

 

2,476

 

2021

 

2,142

 

2022

 

1,677

 

Thereafter

 

2,348

 

 

 

 

 

 

 

$

14,144

 

 

 

 

 

 

 

SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED) (Tables)
Schedule of selected quarterly financial data

 

 

 

For the 2017 Quarter Ended

 

 

 

March 31

 

June 30

 

September 30

 

December 31

 

Net sales

 

$

1,078,740

 

$

1,126,464

 

$

1,124,957

 

$

1,155,069

 

Gross profit

 

85,049

 

84,834

 

85,303

 

93,492

 

Income (loss) before income taxes

 

6,532

 

2,946

 

299

 

(1,714

)

Net income

 

4,225

 

3,490

 

961

 

6,513

 

Net income attributable to Diplomat

 

4,367

 

3,591

 

1,016

 

6,536

 

Basic income per common share

 

0.07

 

0.05

 

0.01

 

0.09

 

Diluted income per common share

 

0.06

 

0.05

 

0.01

 

0.09

 

 

 

 

For the 2016 Quarter Ended

 

 

 

March 31

 

June 30

 

September 30

 

December 31

 

Net sales

 

$

995,870

 

$

1,088,506

 

$

1,181,173

 

$

1,144,838

 

Gross profit

 

79,238

 

83,270

 

78,512

 

83,808

 

Income (loss) before income taxes

 

23,717

 

12,438

 

(408

)

468

 

Net income (loss)

 

15,183

 

8,293

 

2,828

 

(1,284

)

Net income (loss) attributable to Diplomat

 

15,429

 

8,534

 

5,408

 

(1,098

)

Basic income (loss) per common share

 

0.24

 

0.13

 

0.08

 

(0.02

)

Diluted income (loss) per common share

 

0.23

 

0.13

 

0.08

 

(0.02

)

 

BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Principles of Consolidation thru Inventories (Details) (USD $)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Feb. 28, 2017
Principles of Consolidation
 
 
 
 
Percentage of ownership interest in subsidiary that the entity has the ability to control
51.00% 
 
 
 
Percentage of interest in a non-consolidated entity
22.00% 
 
 
22.00% 
Percentage of interest in a consolidated entity
11.10% 
 
 
 
Cash paid to acquire interest in a non-consolidated entity
$ 100,000 
 
 
 
Concentrations of risk
 
 
 
 
Non-interest bearing cash balances insurance coverage per depositor at each financial institution
250 
 
 
 
Accounts receivable and allowance for doubtful accounts
 
 
 
 
Trade receivables collateral amount
 
 
 
Accounts receivable terms after sale of product or performance of service
30 days 
 
 
 
Beginning balance
(15,257,000)
(8,123,000)
(3,043,000)
 
Charged to expense
(9,424,000)
(9,534,000)
(5,990,000)
 
Write-offs, net of recoveries
2,631,000 
2,400,000 
910,000 
 
Ending balance
(22,050,000)
(15,257,000)
(8,123,000)
 
Inventories
 
 
 
 
Maximum period before expiration within which Inventory is returnable and fully refundable
6 months 
 
 
 
Software and Software Development Costs
 
 
 
 
Capitalized Software for Internal Use, net
 
 
 
 
Useful Life
3 years 
 
 
 
AmerisourceBergen
 
 
 
 
Concentrations of risk
 
 
 
 
Percentage of costs of goods sold
41.00% 
49.00% 
50.00% 
 
Celgene
 
 
 
 
Concentrations of risk
 
 
 
 
Percentage of costs of goods sold
17.00% 
14.00% 
13.00% 
 
Minimum purchase obligation
 
Pharmacyclics
 
 
 
 
Concentrations of risk
 
 
 
 
Percentage of costs of goods sold
10.00% 
12.00% 
9.00% 
 
Minimum purchase obligation
$ 0 
$ 0 
$ 0 
 
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Revenue Recognition thru New Accounting Pronouncements (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Sep. 30, 2016
Revenue recognition
 
 
 
 
Revenues
$ 4,485,230 
$ 4,410,388 
$ 3,366,631 
 
Administrative fee revenue
1,724 
 
 
 
Retroactive DIR fees
 
 
 
4,000 
Revenues from service, data and consulting services
32,489 
23,745 
19,979 
 
Shipping and handling revenues
 
Shipping and handling costs
15,689 
15,144 
13,899 
 
Advertising and marketing costs
 
 
 
 
Advertising and marketing costs
2,251 
3,868 
3,553 
 
Defined contribution savings plans
 
 
 
 
Expenses for defined contribution savings plans
2,908 
2,665 
1,877 
 
Income taxes
 
 
 
 
Uncertain tax positions
 
Change in Accounting Principle
 
 
 
 
Total current assets
634,070 
505,107 
 
 
Deferred income taxes (noncurrent asset)
 
6,010 
 
 
Total assets
1,940,423 
1,099,254 
 
 
Deferred income taxes (noncurrent liability)
14,367 
 
 
 
Total liabilities
1,190,922 
485,530 
 
 
Total liabilities and shareholders' equity
1,940,423 
1,099,254 
 
 
Restricted Stock Units
 
 
 
 
Share-based compensation
 
 
 
 
Vesting period
3 years 
 
 
 
Restricted Stock Units |
Cliff Vest
 
 
 
 
Share-based compensation
 
 
 
 
Vesting period
3 years 
 
 
 
Prescription Drugs
 
 
 
 
Revenue recognition
 
 
 
 
Revenues
4,444,486 
4,386,643 
3,346,652 
 
Revenue by retail pharmacies
6,531 
 
 
 
Oncology
 
 
 
 
Revenue recognition
 
 
 
 
Revenues
2,545,708 
2,102,130 
1,432,091 
 
Specialty Infusion
 
 
 
 
Revenue recognition
 
 
 
 
Revenues
561,730 
644,173 
510,708 
 
Immunology
 
 
 
 
Revenue recognition
 
 
 
 
Revenues
617,904 
505,240 
374,884 
 
Hepatitis
 
 
 
 
Revenue recognition
 
 
 
 
Revenues
10 
583,751 
520,771 
 
Other
 
 
 
 
Revenue recognition
 
 
 
 
Revenues
759,888 
575,094 
528,177 
 
Increase in estimate of first quarter
 
 
 
 
Revenue recognition
 
 
 
 
Retroactive DIR fees
 
 
 
1,700 
Increase in estimate of second quarter
 
 
 
 
Revenue recognition
 
 
 
 
Retroactive DIR fees
 
 
 
2,300 
As Previously Reported
 
 
 
 
Change in Accounting Principle
 
 
 
 
Deferred income taxes (current asset)
 
14,703 
 
 
Total current assets
 
519,810 
 
 
Total assets
 
1,107,947 
 
 
Deferred income taxes (noncurrent liability)
 
8,693 
 
 
Total liabilities
 
494,223 
 
 
Total liabilities and shareholders' equity
 
1,107,947 
 
 
Adjustment
 
 
 
 
Change in Accounting Principle
 
 
 
 
Deferred income taxes (current asset)
 
(14,703)
 
 
Total current assets
 
(14,703)
 
 
Deferred income taxes (noncurrent asset)
 
6,010 
 
 
Total assets
 
(8,693)
 
 
Deferred income taxes (noncurrent liability)
 
(8,693)
 
 
Total liabilities
 
(8,693)
 
 
Total liabilities and shareholders' equity
 
$ (8,693)
 
 
BUSINESS ACQUISITIONS - LDI Holding Company LLC (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 20, 2017
LDI Holding Company
Dec. 19, 2017
LDI Holding Company
Dec. 31, 2017
LDI Holding Company
Dec. 20, 2017
LDI Holding Company
Dec. 19, 2017
LDI Holding Company
Dec. 20, 2017
Customer relationships
LDI Holding Company
Dec. 20, 2017
Customer relationships
LDI Holding Company
Dec. 20, 2017
Trade names and trademarks
LDI Holding Company
Dec. 20, 2017
Trade names and trademarks
LDI Holding Company
BUSINESS ACQUISITIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of acquired entities sales in consolidated net sales
2.00% 
6.00% 
12.00% 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
$ 521,300 
 
 
 
 
 
 
 
 
Restricted common shares
 
 
 
 
79,088 
 
 
 
 
 
 
 
 
Total
 
 
 
 
600,388 
 
 
 
 
 
 
 
 
Restricted common shares (in shares)
 
 
 
 
4,113,188 
 
 
 
 
 
 
 
 
Market price (in dollars per share)
 
 
 
 
 
 
 
 
$ 20.24 
 
 
 
 
Market price multiplier to factor in restricted nature of the shares (as a percent)
 
 
 
 
 
95.00% 
 
 
 
 
 
 
 
Purchase consideration deposited into an escrow account
 
 
 
 
7,500 
 
 
 
 
 
 
 
 
Acquisition-related costs charged to Selling, general, and administrative expenses
 
 
 
 
 
 
948 
 
 
 
 
 
 
Summary of the preliminary fair value determination of the acquired assets and liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
 
 
 
965 
 
 
 
 
 
Accounts receivable
 
 
 
 
 
 
 
38,273 
 
 
 
 
 
Inventories
 
 
 
 
 
 
 
2,979 
 
 
 
 
 
Prepaid expenses and other current assets
 
 
 
 
 
 
 
837 
 
 
 
 
 
Property and equipment
 
 
 
 
 
 
 
2,659 
 
 
 
 
 
Capitalized software for internal use
 
 
 
 
 
 
 
791 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
201,523 
 
 
184,973 
 
16,550 
Accounts payable
 
 
 
 
 
 
 
(35,472)
 
 
 
 
 
Accrued expenses - compensation and benefits
 
 
 
 
 
 
 
(2,137)
 
 
 
 
 
Accrued expenses - other
 
 
 
 
 
 
 
(4,862)
 
 
 
 
 
Deferred income taxes
 
 
 
 
 
 
 
(31,173)
 
 
 
 
 
Total identifiable net assets
 
 
 
 
 
 
 
174,383 
 
 
 
 
 
Goodwill
832,624 
316,616 
256,318 
23,148 
 
 
 
426,005 
 
 
 
 
 
Total acquisition price
 
 
 
 
 
 
 
$ 600,388 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
Useful Life
 
 
 
 
 
 
 
 
 
10 years 
 
4 years 
 
BUSINESS ACQUISITIONS - Pharmaceutical Technologies, Inc. (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Nov. 27, 2017
Pharmaceutical Technologies, Inc.
Nov. 24, 2017
Pharmaceutical Technologies, Inc.
Dec. 31, 2017
Pharmaceutical Technologies, Inc.
Nov. 27, 2017
Pharmaceutical Technologies, Inc.
Nov. 24, 2017
Pharmaceutical Technologies, Inc.
Nov. 27, 2017
Customer relationships
Pharmaceutical Technologies, Inc.
Nov. 27, 2017
Customer relationships
Pharmaceutical Technologies, Inc.
Nov. 27, 2017
Trade names and trademarks
Pharmaceutical Technologies, Inc.
Nov. 27, 2017
Trade names and trademarks
Pharmaceutical Technologies, Inc.
BUSINESS ACQUISITIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
$ 34,437 
 
 
 
 
 
 
 
 
Restricted common shares
 
 
 
 
12,753 
 
 
 
 
 
 
 
 
Total
 
 
 
 
47,190 
 
 
 
 
 
 
 
 
Restricted common shares (in shares)
 
 
 
 
835,017 
 
 
 
 
 
 
 
 
Market price (in dollars per share)
 
 
 
 
 
 
 
 
$ 16.97 
 
 
 
 
Market price multiplier to factor in restricted nature of the shares (as a percent)
 
 
 
 
 
90.00% 
 
 
 
 
 
 
 
Purchase consideration deposited into an escrow account
 
 
 
 
9,005 
 
 
 
 
 
 
 
 
Acquisition-related costs charged to Selling, general, and administrative expenses
 
 
 
 
 
 
804 
 
 
 
 
 
 
Summary of the preliminary fair value determination of the acquired assets and liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
 
 
 
10,151 
 
 
 
 
 
Accounts receivable
 
 
 
 
 
 
 
21,286 
 
 
 
 
 
Inventories
 
 
 
 
 
 
 
100 
 
 
 
 
 
Prepaid expenses and other current assets
 
 
 
 
 
 
 
650 
 
 
 
 
 
Property and equipment
 
 
 
 
 
 
 
13,713 
 
 
 
 
 
Capitalized software for internal use
 
 
 
 
 
 
 
1,800 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
6,720 
 
 
5,900 
 
820 
Accounts payable
 
 
 
 
 
 
 
(23,084)
 
 
 
 
 
Accrued expenses - other
 
 
 
 
 
 
 
(4,881)
 
 
 
 
 
Total identifiable net assets
 
 
 
 
 
 
 
26,455 
 
 
 
 
 
Goodwill
832,624 
316,616 
256,318 
23,148 
 
 
 
20,735 
 
 
 
 
 
Total acquisition price
 
 
 
 
 
 
 
$ 47,190 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
Useful Life
 
 
 
 
 
 
 
 
 
10 years 
 
2 years 
 
BUSINESS ACQUISITIONS - Focus Rx Pharmacy Services Inc. and Focus Rx Inc. (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Sep. 1, 2017
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Aug. 31, 2017
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Dec. 31, 2017
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Sep. 1, 2017
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Aug. 31, 2017
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Sep. 1, 2017
Patient relationships
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Sep. 1, 2017
Patient relationships
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Sep. 1, 2017
Non-compete employment agreements
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Sep. 1, 2017
Non-compete employment agreements
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Sep. 1, 2017
Trade names and trademarks
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Sep. 1, 2017
Trade names and trademarks
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
BUSINESS ACQUISITIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
$ 17,252 
 
 
 
 
 
 
 
 
 
 
Restricted common shares
 
 
 
 
5,643 
 
 
 
 
 
 
 
 
 
 
Contingent consideration at fair value
 
 
 
 
2,080 
 
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
24,975 
 
 
 
 
 
 
 
 
 
 
Restricted common shares (in shares)
 
 
 
 
374,297 
 
 
 
 
 
 
 
 
 
 
Market price (in dollars per share)
 
 
 
 
 
 
 
 
$ 16.75 
 
 
 
 
 
 
Market price multiplier to factor in restricted nature of the shares (as a percent)
 
 
 
 
 
90.00% 
 
 
 
 
 
 
 
 
 
Maximum additional cash payouts per performance period
 
 
 
 
 
 
 
1,500 
 
 
 
 
 
 
 
Maximum payout of contingent consideration
 
 
 
 
 
 
 
3,000 
 
 
 
 
 
 
 
Purchase consideration deposited into an escrow account
 
 
 
 
1,200 
 
 
 
 
 
 
 
 
 
 
Deposit term into an escrow account
 
 
 
 
12 months 
 
 
 
 
 
 
 
 
 
 
Acquisition-related costs charged to Selling, general, and administrative expenses
 
 
 
 
 
 
329 
 
 
 
 
 
 
 
 
Summary of the preliminary fair value determination of the acquired assets and liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
 
 
 
1,809 
 
 
 
 
 
 
 
Accounts receivable
 
 
 
 
 
 
 
4,936 
 
 
 
 
 
 
 
Inventories
 
 
 
 
 
 
 
1,177 
 
 
 
 
 
 
 
Prepaid expenses and other current assets
 
 
 
 
 
 
 
20 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
7,100 
 
 
3,700 
 
2,200 
 
1,200 
Other noncurrent assets
 
 
 
 
 
 
 
21 
 
 
 
 
 
 
 
Accounts payable
 
 
 
 
 
 
 
(5,169)
 
 
 
 
 
 
 
Accrued expenses - compensation and benefits
 
 
 
 
 
 
 
(156)
 
 
 
 
 
 
 
Total identifiable net assets
 
 
 
 
 
 
 
9,738 
 
 
 
 
 
 
 
Goodwill
832,624 
316,616 
256,318 
23,148 
 
 
 
15,237 
 
 
 
 
 
 
 
Total acquisition price
 
 
 
 
 
 
 
$ 24,975 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Useful Life
 
 
 
 
 
 
 
 
 
7 years 
 
3 years 
 
3 years 
 
BUSINESS ACQUISITIONS - Accurate Rx Pharmacy Consulting, LLC (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Jul. 5, 2017
Accurate Rx Pharmacy Consulting, LLC
Jul. 3, 2017
Accurate Rx Pharmacy Consulting, LLC
Dec. 31, 2017
Accurate Rx Pharmacy Consulting, LLC
Jul. 5, 2017
Accurate Rx Pharmacy Consulting, LLC
Jul. 3, 2017
Accurate Rx Pharmacy Consulting, LLC
Jul. 5, 2017
Patient relationships
Accurate Rx Pharmacy Consulting, LLC
Jul. 5, 2017
Patient relationships
Accurate Rx Pharmacy Consulting, LLC
Jul. 5, 2017
Non-compete employment agreements
Accurate Rx Pharmacy Consulting, LLC
Jul. 5, 2017
Non-compete employment agreements
Accurate Rx Pharmacy Consulting, LLC
Jul. 5, 2017
Trade names and trademarks
Accurate Rx Pharmacy Consulting, LLC
Jul. 5, 2017
Trade names and trademarks
Accurate Rx Pharmacy Consulting, LLC
BUSINESS ACQUISITIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
$ 9,408 
 
 
 
 
 
 
 
 
 
 
Restricted common shares
 
 
 
 
1,776 
 
 
 
 
 
 
 
 
 
 
Contingent consideration at fair value
 
 
 
 
1,980 
 
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
13,164 
 
 
 
 
 
 
 
 
 
 
Restricted common shares (in shares)
 
 
 
 
131,108 
 
 
 
 
 
 
 
 
 
 
Market price (in dollars per share)
 
 
 
 
 
 
 
 
$ 15.05 
 
 
 
 
 
 
Market price multiplier to factor in restricted nature of the shares (as a percent)
 
 
 
 
 
90.00% 
 
 
 
 
 
 
 
 
 
Maximum additional cash payouts per performance period
 
 
 
 
 
 
 
3,600 
 
 
 
 
 
 
 
Maximum payout of contingent consideration
 
 
 
 
 
 
 
7,200 
 
 
 
 
 
 
 
Purchase consideration deposited into an escrow account
 
 
 
 
1,000 
 
 
 
 
 
 
 
 
 
 
Deposit term into an escrow account
 
 
 
 
15 months 
 
 
 
 
 
 
 
 
 
 
Acquisition-related costs charged to Selling, general, and administrative expenses
 
 
 
 
 
 
218 
 
 
 
 
 
 
 
 
Summary of the preliminary fair value determination of the acquired assets and liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
 
 
 
1,295 
 
 
 
 
 
 
 
Accounts receivable
 
 
 
 
 
 
 
2,196 
 
 
 
 
 
 
 
Inventory
 
 
 
 
 
 
 
936 
 
 
 
 
 
 
 
Prepaid expenses and other current assets
 
 
 
 
 
 
 
34 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
3,420 
 
 
2,100 
 
670 
 
650 
Other noncurrent assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
 
 
 
 
 
 
(3,303)
 
 
 
 
 
 
 
Accrued expenses - compensation and benefits
 
 
 
 
 
 
 
(152)
 
 
 
 
 
 
 
Accrued expenses - other
 
 
 
 
 
 
 
(6)
 
 
 
 
 
 
 
Total identifiable net assets
 
 
 
 
 
 
 
4,423 
 
 
 
 
 
 
 
Goodwill
832,624 
316,616 
256,318 
23,148 
 
 
 
8,741 
 
 
 
 
 
 
 
Total acquisition price
 
 
 
 
 
 
 
$ 13,164 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Useful Life
 
 
 
 
 
 
 
 
 
7 years 
 
5 years 
 
4 years 
 
BUSINESS ACQUISITIONS - WRB Communications, LLC (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
May 8, 2017
WRB Communications, LLC
May 5, 2017
WRB Communications, LLC
Dec. 31, 2017
WRB Communications, LLC
Jan. 31, 2018
WRB Communications, LLC
May 8, 2017
WRB Communications, LLC
May 5, 2017
WRB Communications, LLC
May 8, 2017
Customer relationships
WRB Communications, LLC
May 8, 2017
Customer relationships
WRB Communications, LLC
May 8, 2017
Non-compete employment agreements
WRB Communications, LLC
May 8, 2017
Non-compete employment agreements
WRB Communications, LLC
May 8, 2017
Trade names and trademarks
WRB Communications, LLC
May 8, 2017
Trade names and trademarks
WRB Communications, LLC
BUSINESS ACQUISITIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
$ 26,804 
 
 
 
 
 
 
 
 
 
 
 
Restricted common shares
 
 
 
 
4,291 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration at fair value
 
 
 
 
530 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
31,625 
 
 
 
 
 
 
 
 
 
 
 
Restricted common shares (in shares)
 
 
 
 
299,325 
 
 
 
 
 
 
 
 
 
 
 
Market price (in dollars per share)
 
 
 
 
 
 
 
 
 
$ 15.93 
 
 
 
 
 
 
Market price multiplier to factor in restricted nature of the shares (as a percent)
 
 
 
 
 
90.00% 
 
 
 
 
 
 
 
 
 
 
Maximum additional cash payouts per performance period
 
 
 
 
 
 
 
 
500 
 
 
 
 
 
 
 
Amount received by the formers owners
 
 
 
 
 
 
 
1,000 
 
 
 
 
 
 
 
 
Purchase consideration deposited into an escrow account
 
 
 
 
1,950 
 
 
 
 
 
 
 
 
 
 
 
Deposit term into an escrow account
 
 
 
 
18 months 
 
 
 
 
 
 
 
 
 
 
 
Acquisition-related costs charged to Selling, general, and administrative expenses
 
 
 
 
 
 
259 
 
 
 
 
 
 
 
 
 
Summary of the preliminary fair value determination of the acquired assets and liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
 
 
 
 
1,018 
 
 
 
 
 
 
 
Accounts receivable
 
 
 
 
 
 
 
 
2,593 
 
 
 
 
 
 
 
Prepaid expenses and other current assets
 
 
 
 
 
 
 
 
179 
 
 
 
 
 
 
 
Property and equipment
 
 
 
 
 
 
 
 
498 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
7,730 
 
 
5,200 
 
1,530 
 
1,000 
Other noncurrent assets
 
 
 
 
 
 
 
 
24 
 
 
 
 
 
 
 
Accounts payable
 
 
 
 
 
 
 
 
(100)
 
 
 
 
 
 
 
Accrued expenses - other
 
 
 
 
 
 
 
 
(498)
 
 
 
 
 
 
 
Total identifiable net assets
 
 
 
 
 
 
 
 
11,444 
 
 
 
 
 
 
 
Goodwill
832,624 
316,616 
256,318 
23,148 
 
 
 
 
20,181 
 
 
 
 
 
 
 
Total acquisition price
 
 
 
 
 
 
 
 
$ 31,625 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Useful Life
 
 
 
 
 
 
 
 
 
 
7 years 
 
4 years 
 
2 years 
 
BUSINESS ACQUISITIONS - Comfort Infusion, Inc. (Details) (USD $)
In Thousands, unless otherwise specified
0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Mar. 22, 2017
Comfort Infusion, Inc.
Dec. 31, 2017
Comfort Infusion, Inc.
Mar. 22, 2017
Comfort Infusion, Inc.
Mar. 22, 2017
Physician relationships
Comfort Infusion, Inc.
Mar. 22, 2017
Physician relationships
Comfort Infusion, Inc.
Mar. 22, 2017
Non-compete employment agreements
Comfort Infusion, Inc.
Mar. 22, 2017
Non-compete employment agreements
Comfort Infusion, Inc.
BUSINESS ACQUISITIONS
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
$ 10,613 
 
 
 
 
 
 
Contingent consideration at fair value
 
 
 
 
3,800 
 
 
 
 
 
 
Total
 
 
 
 
14,413 
 
 
 
 
 
 
Maximum additional cash payouts per performance period
 
 
 
 
 
 
2,000 
 
 
 
 
Maximum payout of contingent consideration
 
 
 
 
 
 
6,000 
 
 
 
 
Purchase consideration deposited into an escrow account
 
 
 
 
1,050 
 
 
 
 
 
 
Deposit term into an escrow account
 
 
 
 
18 months 
 
 
 
 
 
 
Acquisition-related costs charged to Selling, general, and administrative expenses
 
 
 
 
 
204 
 
 
 
 
 
Summary of the preliminary fair value determination of the acquired assets and liabilities
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
 
 
104 
 
 
 
 
Accounts receivable
 
 
 
 
 
 
575 
 
 
 
 
Inventories
 
 
 
 
 
 
118 
 
 
 
 
Prepaid expenses and other current assets
 
 
 
 
 
 
15 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
2,400 
 
1,200 
 
1,200 
Other noncurrent assets
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
 
 
 
 
 
(372)
 
 
 
 
Accrued expenses - other
 
 
 
 
 
 
(101)
 
 
 
 
Total identifiable net assets
 
 
 
 
 
 
2,744 
 
 
 
 
Goodwill
832,624 
316,616 
256,318 
23,148 
 
 
11,669 
 
 
 
 
Total acquisition price
 
 
 
 
 
 
$ 14,413 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
Useful Life
 
 
 
 
 
 
 
7 years 
 
5 years 
 
BUSINESS ACQUISITIONS - Affinity Biotech, Inc. (Details) (USD $)
In Thousands, unless otherwise specified
0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Feb. 1, 2017
Affinity Biotech, Inc
Dec. 31, 2017
Affinity Biotech, Inc
Feb. 1, 2017
Affinity Biotech, Inc
Feb. 1, 2017
Patient relationships
Affinity Biotech, Inc
Feb. 1, 2017
Patient relationships
Affinity Biotech, Inc
Feb. 1, 2017
Non-compete employment agreements
Affinity Biotech, Inc
Feb. 1, 2017
Non-compete employment agreements
Affinity Biotech, Inc
BUSINESS ACQUISITIONS
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
$ 17,377 
 
 
 
 
 
 
Contingent consideration at fair value
 
 
 
 
35 
 
 
 
 
 
 
Total
 
 
 
 
17,412 
 
 
 
 
 
 
Maximum payout of contingent consideration
 
 
 
 
 
 
4,000 
 
 
 
 
Purchase consideration deposited into an escrow account
 
 
 
 
2,000 
 
 
 
 
 
 
Deposit term into an escrow account
 
 
 
 
18 months 
 
 
 
 
 
 
Acquisition-related costs charged to Selling, general, and administrative expenses
 
 
 
 
 
204 
 
 
 
 
 
Summary of the preliminary fair value determination of the acquired assets and liabilities
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
 
 
1,043 
 
 
 
 
Accounts receivable
 
 
 
 
 
 
3,583 
 
 
 
 
Inventories
 
 
 
 
 
 
79 
 
 
 
 
Prepaid expenses and other current assets
 
 
 
 
 
 
74 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
5,100 
 
4,000 
 
1,100 
Other noncurrent assets
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
 
 
 
 
 
(1,075)
 
 
 
 
Accrued expenses - compensation and benefits
 
 
 
 
 
 
(144)
 
 
 
 
Accrued expenses - other
 
 
 
 
 
 
(25)
 
 
 
 
Total identifiable net assets
 
 
 
 
 
 
8,640 
 
 
 
 
Goodwill
832,624 
316,616 
256,318 
23,148 
 
 
8,772 
 
 
 
 
Total acquisition price
 
 
 
 
 
 
$ 17,412 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
Useful Life
 
 
 
 
 
 
 
7 years 
 
5 years 
 
BUSINESS ACQUISITIONS - Valley Campus Pharmacy, Inc (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
0 Months Ended 1 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Jun. 1, 2016
Valley Campus Pharmacy, Inc
May 31, 2016
Valley Campus Pharmacy, Inc
Jan. 31, 2018
Valley Campus Pharmacy, Inc
Dec. 31, 2016
Valley Campus Pharmacy, Inc
Jun. 1, 2016
Valley Campus Pharmacy, Inc
May 31, 2016
Valley Campus Pharmacy, Inc
Jun. 1, 2016
Physician relationships
Valley Campus Pharmacy, Inc
Jun. 1, 2016
Physician relationships
Valley Campus Pharmacy, Inc
Jun. 1, 2016
Non-compete employment agreements
Valley Campus Pharmacy, Inc
Jun. 1, 2016
Non-compete employment agreements
Valley Campus Pharmacy, Inc
Jun. 1, 2016
Trade names and trademarks
Valley Campus Pharmacy, Inc
Jun. 1, 2016
Trade names and trademarks
Valley Campus Pharmacy, Inc
BUSINESS ACQUISITIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
$ 70,267 
 
 
 
 
 
 
 
 
 
 
 
Restricted common shares
 
 
 
 
9,507 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
79,774 
 
 
 
 
 
 
 
 
 
 
 
Restricted common shares (in shares)
 
 
 
 
324,244 
 
 
 
 
 
 
 
 
 
 
 
Market price (in dollars per share)
 
 
 
 
 
 
 
 
 
$ 32.58 
 
 
 
 
 
 
Market price multiplier to factor in restricted nature of the shares (as a percent)
 
 
 
 
 
90.00% 
 
 
 
 
 
 
 
 
 
 
Purchase consideration deposited into an escrow account
 
 
 
 
3,800 
 
 
 
 
 
 
 
 
 
 
 
Deposit term into an escrow account
 
 
 
 
12 months 
 
 
 
 
 
 
 
 
 
 
 
Released from escrow account to the sellers
 
 
 
 
 
 
150 
 
 
 
 
 
 
 
 
 
Acquisition-related costs charged to Selling, general, and administrative expenses
 
 
 
 
 
 
 
410 
 
 
 
 
 
 
 
 
Summary of the preliminary fair value determination of the acquired assets and liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
 
 
 
 
2,114 
 
 
 
 
 
 
 
Accounts receivable
 
 
 
 
 
 
 
 
16,271 
 
 
 
 
 
 
 
Inventories
 
 
 
 
 
 
 
 
4,740 
 
 
 
 
 
 
 
Prepaid expenses and other current assets
 
 
 
 
 
 
 
 
46 
 
 
 
 
 
 
 
Property and equipment
 
 
 
 
 
 
 
 
200 
 
 
 
 
 
 
 
Capitalized software for internal use
 
 
 
 
 
 
 
 
14,000 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
13,890 
 
 
7,700 
 
4,490 
 
1,700 
Other noncurrent assets
 
 
 
 
 
 
 
 
21 
 
 
 
 
 
 
 
Accounts payable
 
 
 
 
 
 
 
 
(29,773)
 
 
 
 
 
 
 
Accrued expenses - compensation and benefits
 
 
 
 
 
 
 
 
(400)
 
 
 
 
 
 
 
Accrued expenses - other
 
 
 
 
 
 
 
 
(1,962)
 
 
 
 
 
 
 
Total identifiable net assets
 
 
 
 
 
 
 
 
19,147 
 
 
 
 
 
 
 
Goodwill
832,624 
316,616 
256,318 
23,148 
 
 
 
 
60,627 
 
 
 
 
 
 
 
Total acquisition price
 
 
 
 
 
 
 
 
$ 79,774 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Useful Life
 
 
 
 
 
 
 
 
 
 
10 years 
 
5 years 
 
1 year 
 
BUSINESS ACQUISITIONS - Burman's Apothecary, LLC (Detail) (USD $)
In Thousands, except Share data, unless otherwise specified
0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Jun. 19, 2015
Burman's Apothecary, LLC
Jun. 18, 2015
Burman's Apothecary, LLC
Dec. 31, 2015
Burman's Apothecary, LLC
Jun. 19, 2015
Burman's Apothecary, LLC
Jun. 18, 2015
Burman's Apothecary, LLC
Jun. 19, 2015
Physician relationships
Burman's Apothecary, LLC
Jun. 19, 2015
Physician relationships
Burman's Apothecary, LLC
Jun. 19, 2015
Non-compete employment agreements
Burman's Apothecary, LLC
Jun. 19, 2015
Non-compete employment agreements
Burman's Apothecary, LLC
Jun. 19, 2015
Favorable supply agreement
Burman's Apothecary, LLC
Jun. 19, 2015
Favorable supply agreement
Burman's Apothecary, LLC
BUSINESS ACQUISITIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
$ 77,416 
 
 
 
 
 
 
 
 
 
 
Restricted common shares
 
 
 
 
9,578 
 
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
86,994 
 
 
 
 
 
 
 
 
 
 
Restricted common shares (in shares)
 
 
 
 
253,036 
 
 
 
 
 
 
 
 
 
 
Market price (in dollars per share)
 
 
 
 
 
 
 
 
$ 42.06 
 
 
 
 
 
 
Market price multiplier to factor in restricted nature of the shares (as a percent)
 
 
 
 
 
90.00% 
 
 
 
 
 
 
 
 
 
Purchase consideration deposited into an escrow account
 
 
 
 
5,000 
 
 
 
 
 
 
 
 
 
 
Deposit term into an escrow account
 
 
 
 
2 years 
 
 
 
 
 
 
 
 
 
 
Acquisition-related costs charged to Selling, general, and administrative expenses
 
 
 
 
 
 
860 
 
 
 
 
 
 
 
 
Summary of the preliminary fair value determination of the acquired assets and liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts receivable
 
 
 
 
 
 
 
17,109 
 
 
 
 
 
 
 
Inventories
 
 
 
 
 
 
 
8,064 
 
 
 
 
 
 
 
Prepaid expenses and other current assets
 
 
 
 
 
 
 
7,513 
 
 
 
 
 
 
 
Property and equipment
 
 
 
 
 
 
 
88 
 
 
 
 
 
 
 
Capitalized software for internal use
 
 
 
 
 
 
 
17,000 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
22,200 
 
 
14,000 
 
5,500 
 
2,700 
Accounts payable
 
 
 
 
 
 
 
(25,761)
 
 
 
 
 
 
 
Accrued expenses - compensation and benefits
 
 
 
 
 
 
 
(169)
 
 
 
 
 
 
 
Accrued expenses - other
 
 
 
 
 
 
 
(6)
 
 
 
 
 
 
 
Total identifiable net assets
 
 
 
 
 
 
 
46,038 
 
 
 
 
 
 
 
Goodwill
832,624 
316,616 
256,318 
23,148 
 
 
 
40,956 
 
 
 
 
 
 
 
Total acquisition price
 
 
 
 
 
 
 
$ 86,994 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Useful Life
 
 
 
 
 
 
 
 
 
10 years 
 
5 years 
 
1 year 
 
BUSINESS ACQUISITIONS - BioRx (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
12 Months Ended 0 Months Ended 1 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2015
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2014
Apr. 1, 2015
BioRx, LLC
Mar. 31, 2015
BioRx, LLC
Apr. 30, 2016
BioRx, LLC
Dec. 31, 2015
BioRx, LLC
Apr. 1, 2015
BioRx, LLC
Mar. 31, 2015
BioRx, LLC
Apr. 1, 2015
Patient relationships
BioRx, LLC
Apr. 1, 2015
Patient relationships
BioRx, LLC
Apr. 1, 2015
Non-compete employment agreements
BioRx, LLC
Apr. 1, 2015
Non-compete employment agreements
BioRx, LLC
Apr. 1, 2015
Trade names and trademarks
BioRx, LLC
Apr. 1, 2015
Trade names and trademarks
BioRx, LLC
BUSINESS ACQUISITIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
 
 
 
$ 217,024 
 
$ 104 
 
 
 
 
 
 
 
 
 
Restricted common shares
 
 
 
 
125,697 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration at fair value
 
 
 
 
41,000 
 
36,888 
46,208 
 
 
 
 
 
 
 
 
Total
 
 
 
 
383,721 
 
 
 
 
 
 
 
 
 
 
 
Restricted common shares (in shares)
 
 
 
 
4,038,853 
 
 
 
 
 
 
 
 
 
 
 
Market price (in dollars per share)
 
 
 
 
 
 
 
 
 
$ 34.58 
 
 
 
 
 
 
Market price multiplier to factor in restricted nature of the shares (as a percent)
 
 
 
 
 
90.00% 
 
 
 
 
 
 
 
 
 
 
Number of additional restricted Company shares to be issued upon achievement of EBITDA-based metric (in shares)
1,012,732 
 
 
 
1,350,309 
 
 
 
 
 
 
 
 
 
 
 
Number of shares issued
 
 
 
 
 
 
1,346,282 
 
 
 
 
 
 
 
 
 
Purchase consideration deposited into an escrow account
 
 
 
 
10,000 
 
 
 
 
 
 
 
 
 
 
 
Deposit term into an escrow account
 
 
 
 
2 years 
 
 
 
 
 
 
 
 
 
 
 
Acquisition-related costs charged to Selling, general, and administrative expenses
 
 
 
 
 
 
 
1,398 
 
 
 
 
 
 
 
 
Summary of the preliminary fair value determination of the acquired assets and liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
 
 
 
 
 
 
 
1,786 
 
 
 
 
 
 
 
Accounts receivable
 
 
 
 
 
 
 
 
37,716 
 
 
 
 
 
 
 
Inventories
 
 
 
 
 
 
 
 
5,546 
 
 
 
 
 
 
 
Prepaid expenses and other current assets
 
 
 
 
 
 
 
 
287 
 
 
 
 
 
 
 
Property and equipment
 
 
 
 
 
 
 
 
494 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
181,700 
 
 
130,000 
 
39,700 
 
12,000 
Other noncurrent assets
 
 
 
 
 
 
 
 
163 
 
 
 
 
 
 
 
Accounts payable
 
 
 
 
 
 
 
 
(25,088)
 
 
 
 
 
 
 
Accrued expenses - compensation and benefits
 
 
 
 
 
 
 
 
(1,653)
 
 
 
 
 
 
 
Accrued expenses - other
 
 
 
 
 
 
 
 
(852)
 
 
 
 
 
 
 
Deferred income taxes
 
 
 
 
 
 
 
 
(7,780)
 
 
 
 
 
 
 
Total identifiable net assets
 
 
 
 
 
 
 
 
192,319 
 
 
 
 
 
 
 
Goodwill
256,318 
832,624 
316,616 
23,148 
 
 
 
 
191,402 
 
 
 
 
 
 
 
Total acquisition price
 
 
 
 
 
 
 
 
$ 383,721 
 
 
 
 
 
 
 
Definite-lived intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Useful Life
 
 
 
 
 
 
 
 
 
 
10 years 
 
5 years 
 
8 years 
 
BUSINESS ACQUISITIONS - Pro Forma Data (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Pro Forma Operating Results
 
 
Net sales
$ 4,954,494 
$ 5,117,678 
Net income attributable to Diplomat Pharmacy, Inc.
$ 6,733 
$ 8,498 
Net income per common share - basic (in dollars per share)
$ 0.09 
$ 0.12 
Net income per common share - diluted (in dollars per share)
$ 0.09 
$ 0.11 
FAIR VALUE MEASUREMENTS - Recurring Basis (Details) (Recurring, Contingent consideration, USD $)
In Thousands, unless otherwise specified
Dec. 31, 2017
Fair value measurements
 
Asset (Liability)
$ (12,100)
Level 3
 
Fair value measurements
 
Asset (Liability)
$ (12,100)
FAIR VALUE MEASUREMENTS - Roll forward of Level 3 Measurements (Details) (Contingent consideration, USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Level 3 measurements
 
 
 
Balance at beginning of the period
 
$ (52,665)
$ (11,691)
Changes in fair values
3,675 
8,922 
(6,724)
Payments
 
43,743 
6,750 
Balance at end of the period
(12,100)
 
(52,665)
BioRx, LLC
 
 
 
Level 3 measurements
 
 
 
Acquisition
 
 
(41,000)
Affinity Biotech, Inc
 
 
 
Level 3 measurements
 
 
 
Acquisition
(35)
 
 
Comfort Infusion, Inc.
 
 
 
Level 3 measurements
 
 
 
Acquisition
(3,800)
 
 
WRB Communications, LLC
 
 
 
Level 3 measurements
 
 
 
Acquisition
(530)
 
 
Accurate Rx Pharmacy Consulting, LLC
 
 
 
Level 3 measurements
 
 
 
Acquisition
(1,980)
 
 
Focus Rx Pharmacy Services Inc.
 
 
 
Level 3 measurements
 
 
 
Acquisition
$ (2,080)
 
 
PROPERTY AND EQUIPMENT (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Property and equipment
 
 
 
Property and equipment, gross
$ 54,365 
$ 31,303 
 
Accumulated depreciation
(15,375)
(10,931)
 
Property and equipment, net
38,990 
20,372 
 
Depreciation expense
4,941 
3,075 
2,071 
Land
 
 
 
Property and equipment
 
 
 
Property and equipment, gross
5,232 
332 
 
Buildings
 
 
 
Property and equipment
 
 
 
Useful Life
40 years 
 
 
Property and equipment, gross
18,818 
10,007 
 
Leasehold improvements
 
 
 
Property and equipment
 
 
 
Property and equipment, gross
5,247 
1,644 
 
Leasehold improvements |
Minimum
 
 
 
Property and equipment
 
 
 
Useful Life
5 years 
 
 
Leasehold improvements |
Maximum
 
 
 
Property and equipment
 
 
 
Useful Life
15 years 
 
 
Equipment and fixtures
 
 
 
Property and equipment
 
 
 
Property and equipment, gross
14,116 
12,178 
 
Equipment and fixtures |
Minimum
 
 
 
Property and equipment
 
 
 
Useful Life
5 years 
 
 
Equipment and fixtures |
Maximum
 
 
 
Property and equipment
 
 
 
Useful Life
10 years 
 
 
Computer equipment
 
 
 
Property and equipment
 
 
 
Property and equipment, gross
8,527 
6,657 
 
Computer equipment |
Minimum
 
 
 
Property and equipment
 
 
 
Useful Life
3 years 
 
 
Computer equipment |
Maximum
 
 
 
Property and equipment
 
 
 
Useful Life
5 years 
 
 
Construction in progress
 
 
 
Property and equipment
 
 
 
Property and equipment, gross
$ 2,425 
$ 485 
 
CAPITALIZED SOFTWARE FOR INTERNAL USE (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Capitalized software for internal use
 
 
 
Capitalized Computer Software, Gross
$ 82,519 
$ 76,465 
 
Accumulated amortization
(45,999)
(26,218)
 
Capitalized software for internal use, net
36,520 
50,247 
 
Amortization expense for capitalized software
19,781 
13,102 
4,541 
Estimated future amortization expense:
 
 
 
2018
67,630 
 
 
2019
66,420 
 
 
2020
54,184 
 
 
2021
44,130 
 
 
Total
392,011 
199,862 
 
Capitalized software for internal use
 
 
 
Capitalized software for internal use
 
 
 
Capitalized Computer Software, Gross
82,017 
74,471 
 
Useful Life
3 years 
3 years 
 
Estimated future amortization expense:
 
 
 
2018
22,198 
 
 
2019
13,599 
 
 
2020
640 
 
 
2021
83 
 
 
Total
36,520 
 
 
Construction in progress
 
 
 
Capitalized software for internal use
 
 
 
Capitalized Computer Software, Gross
$ 502 
$ 1,994 
 
GOODWILL AND DEFINITE-LIVED INTANGIBLE ASSETS (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended 0 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Feb. 28, 2017
Aug. 28, 2014
Primrose
entity
Dec. 31, 2016
Primrose
Dec. 31, 2015
Primrose
Dec. 31, 2014
Primrose
Aug. 28, 2014
Primrose
Dec. 31, 2016
Primrose
Selling, General and Administrative Expenses
Dec. 31, 2017
Customer relationships
Dec. 31, 2017
Patient relationships
Dec. 31, 2016
Patient relationships
Dec. 31, 2017
Non-compete employment agreements
Dec. 31, 2016
Non-compete employment agreements
Dec. 31, 2017
Trade names and trademarks
Dec. 31, 2016
Trade names and trademarks
Dec. 31, 2017
Physician relationships
Dec. 31, 2016
Physician relationships
Aug. 28, 2014
Software licensing agreement
Primrose
Aug. 28, 2014
Intellectual property
Primrose
Dec. 31, 2015
BioRx, LLC
Apr. 1, 2015
BioRx, LLC
Dec. 31, 2015
Burman's Apothecary, LLC
Jun. 19, 2015
Burman's Apothecary, LLC
Dec. 31, 2016
Valley Campus Pharmacy, Inc
Jun. 1, 2016
Valley Campus Pharmacy, Inc
Dec. 31, 2017
Affinity Biotech, Inc
Feb. 1, 2017
Affinity Biotech, Inc
Dec. 31, 2017
Comfort Infusion, Inc.
Mar. 22, 2017
Comfort Infusion, Inc.
Dec. 31, 2017
WRB Communications, LLC
May 8, 2017
WRB Communications, LLC
Dec. 31, 2017
Accurate Rx Pharmacy Consulting, LLC
Jul. 5, 2017
Accurate Rx Pharmacy Consulting, LLC
Dec. 31, 2017
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Sep. 1, 2017
Focus Rx Pharmacy Services Inc. and Focus Rx Inc.
Dec. 31, 2017
Pharmaceutical Technologies, Inc.
Nov. 27, 2017
Pharmaceutical Technologies, Inc.
Dec. 31, 2017
LDI Holding Company
Dec. 20, 2017
LDI Holding Company
Changes in the carrying amount of goodwill
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of beginning of period
$ 316,616 
$ 256,318 
$ 23,148 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 191,402 
 
$ 40,956 
 
$ 60,627 
 
$ 8,772 
 
$ 11,669 
 
$ 20,181 
 
$ 8,741 
 
$ 15,237 
 
$ 20,735 
 
$ 426,005 
TNH purchase price adjustment
1,351 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired during the period
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
191,402 
 
40,956 
 
59,275 
 
8,772 
 
11,669 
 
20,181 
 
8,741 
 
15,237 
 
20,735 
 
426,005 
 
Miscellaneous
3,317 
1,023 
812 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of end of period
832,624 
316,616 
256,318 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
191,402 
 
40,956 
 
60,627 
 
8,772 
 
11,669 
 
20,181 
 
8,741 
 
15,237 
 
20,735 
 
426,005 
Gross Carrying Amount
493,282 
259,289 
 
 
 
 
 
 
 
 
196,073 
170,100 
159,100 
61,389 
54,689 
44,020 
23,800 
21,700 
21,700 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated Amortization
(101,271)
(59,427)
 
 
 
 
 
 
 
 
(1,141)
(49,643)
(31,445)
(30,560)
(18,674)
(13,624)
(6,477)
(6,303)
(2,831)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Carrying Amount
392,011 
199,862 
 
 
 
 
 
 
 
 
194,932 
120,457 
127,655 
30,829 
36,015 
30,396 
17,323 
15,397 
18,869 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aggregate amortization expense for amortizing intangible assets
41,844 
33,868 
24,229 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average remaining useful lives (in years)
 
 
 
 
 
 
 
 
 
 
9 years 10 months 24 days 
6 years 9 months 18 days 
 
2 years 7 months 6 days 
 
3 years 1 month 6 days 
 
5 years 8 months 12 days 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Estimated amortization expense
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2018
67,630 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019
66,420 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2020
54,184 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2021
44,130 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2022
37,233 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Thereafter
122,414 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
392,011 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of unrelated third party entities (in entities)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Committed contribution
 
 
 
 
 
 
 
 
5,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ownership percentage (as a percent)
22.00% 
 
 
22.00% 
 
 
 
 
51.00% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amount contributed
 
 
 
 
 
 
2,000 
3,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amount contributed by unrelated third party entities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2,647 
2,157 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impairment
 
 
 
 
 
$ 4,804 
 
 
 
$ 4,804 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
INVESTMENT IN NON-CONSOLIDATED ENTITIES (Details) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 12 Months Ended 1 Months Ended 1 Months Ended 3 Months Ended 12 Months Ended
Feb. 28, 2017
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Feb. 28, 2017
Affiliated entity
Chief Executive Officer
Dec. 31, 2017
Affiliated entity
Chief Executive Officer
Jan. 31, 2017
Ageology
Oct. 31, 2011
Ageology
Jan. 31, 2017
Physician Resource Management, Inc.
Oct. 31, 2015
Physician Resource Management, Inc.
Dec. 31, 2014
Physician Resource Management, Inc.
Dec. 31, 2016
Physician Resource Management, Inc.
Dec. 31, 2016
Physician Resource Management, Inc.
Dec. 31, 2016
Physician Resource Management, Inc.
Chief Executive Officer
Schedule of Equity Method Investments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ownership percentage (as a percent)
22.00% 
22.00% 
 
 
43.00% 
 
 
25.00% 
 
19.90% 
15.00% 
 
 
 
Amount loaned
 
 
 
 
 
$ 3,970 
$ 16,000 
 
 
 
 
 
 
 
Conversion of outstanding loans in to equity
2,500 
 
 
 
16,000 
 
 
 
 
 
 
 
 
 
Cash paid for investment
 
100 
 
1,459 
 
 
 
 
 
1,459 
3,500 
 
 
250 
Proceeds from sale of primary asset
 
 
 
 
 
 
 
 
300 
 
 
 
 
 
Impairment of non-consolidated entities
 
 
$ 4,804 
$ 150 
 
 
 
 
 
 
 
$ 4,659 
$ 4,659 
 
DEBT (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2017
JPMorgan Chase Bank N.A. And Capital One National Association
Dec. 20, 2017
JPMorgan Chase Bank N.A. And Capital One National Association
Apr. 1, 2015
DDTL
GE
Dec. 31, 2017
Term Loan
Dec. 31, 2016
Term Loan
Dec. 31, 2017
Term Loan
GE
Dec. 31, 2016
Term Loan
GE
Apr. 1, 2015
Term Loan A
GE
Dec. 31, 2017
Term Loan A
JPMorgan Chase Bank N.A. And Capital One National Association
Dec. 20, 2017
Term Loan A
JPMorgan Chase Bank N.A. And Capital One National Association
Dec. 31, 2017
Term Loan B
JPMorgan Chase Bank N.A. And Capital One National Association
Dec. 20, 2017
Term Loan B
JPMorgan Chase Bank N.A. And Capital One National Association
Dec. 31, 2017
Line of credit
GE
Dec. 31, 2016
Line of credit
GE
Apr. 1, 2015
Line of credit
GE
Mar. 31, 2015
Line of credit
GE
Dec. 20, 2017
Line of credit
JPMorgan Chase Bank N.A. And Capital One National Association
Dec. 31, 2017
Minimum
Line of credit
GE
Mar. 31, 2017
Maximum
DDTL
GE
Dec. 31, 2017
Maximum
Line of credit
GE
Dec. 31, 2017
Interest Expense
DDTL
JPMorgan Chase Bank N.A. And Capital One National Association
Dec. 31, 2017
Other Noncurrent Assets
Line of credit
Dec. 31, 2016
Other Noncurrent Assets
Line of credit
Debt
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amount of borrowing
 
 
 
 
$ 800,000 
 
 
 
 
 
 
 
$ 150,000 
 
$ 400,000 
 
 
 
 
$ 250,000 
 
 
 
 
 
 
Debt issuance costs
 
 
 
21,507 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capitalized debt issuance costs
 
 
 
744 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unamortized debt issuance costs
 
 
 
2,079 
 
 
17,402 
3,316 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
5,316 
550 
Amortization of debt issuance costs
2,655 
1,176 
963 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
636 
 
 
Amount of borrowings outstanding
 
 
 
 
 
 
550,000 
111,000 
 
 
 
 
 
 
 
188,250 
39,255 
 
 
 
 
 
 
 
 
 
Amount of borrowings available under the credit agreement
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
61,750 
129,908 
 
 
 
 
 
 
 
 
 
Weighted average borrowings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
28,238 
11,986 
 
 
 
 
 
 
 
 
 
Maximum borrowing capacity
 
 
 
 
 
25,000 
 
 
 
 
120,000 
 
 
 
 
188,250 
82,683 
175,000 
120,000 
 
 
25,000 
 
 
 
 
Interest rate (as a percent)
 
 
 
 
 
 
 
 
 
3.13% 
 
4.04% 
 
6.04% 
 
4.04% 
4.75% 
 
 
 
 
 
 
 
 
 
Monthly unused commitment fee (as a percent)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
0.30% 
 
0.40% 
 
 
 
Contractual debt obligations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2018
 
 
 
 
 
 
 
 
11,500 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019
 
 
 
 
 
 
 
 
11,500 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2020
 
 
 
 
 
 
 
 
11,500 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2021
 
 
 
 
 
 
 
 
11,500 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2022
 
 
 
 
 
 
 
 
124,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Thereafter
 
 
 
 
 
 
 
 
380,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
 
 
 
 
$ 550,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SHARE-BASED COMPENSATION - Stock Option Activity (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
12 Months Ended 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2017
2007 Stock Option Plan
Oct. 31, 2014
Omnibus Incentive Plan 2014
Dec. 31, 2017
Stock options
Dec. 31, 2016
Stock options
Dec. 31, 2015
Stock options
Dec. 31, 2014
Stock options
Dec. 31, 2017
ASU 2016-09
Dec. 31, 2016
ASU 2016-09
Jan. 1, 2016
ASU 2016-09
Number of Options
 
 
 
 
 
 
 
 
 
 
 
 
Outstanding at beginning of period (in shares)
 
 
 
 
 
4,413,341 
4,114,685 
7,217,331 
 
 
 
 
Granted (in shares)
 
 
 
 
 
4,066,735 
1,546,532 
1,284,939 
 
 
 
 
Repurchased (in shares)
 
 
 
 
 
 
 
(1,641,387) 
 
 
 
 
Exercised (in shares)
 
 
 
 
 
(1,217,320)
(564,844)
(1,943,022)
 
 
 
 
Expired/cancelled (in shares)
 
 
 
 
 
(1,154,464)
(683,032)
(803,176)
 
 
 
 
Outstanding at end of period (in shares)
 
 
 
 
 
6,108,292 
4,413,341 
4,114,685 
7,217,331 
 
 
 
Exercisable at end of period (in shares)
 
 
 
 
 
1,459,459 
 
 
 
 
 
 
Weighted Average Exercise Price
 
 
 
 
 
 
 
 
 
 
 
 
Outstanding at beginning of period (in dollars per share)
 
 
 
 
 
$ 19.02 
$ 17.53 
$ 7.54 
 
 
 
 
Granted (in dollars per share)
 
 
 
 
 
$ 16.43 
$ 22.64 
$ 39.11 
 
 
 
 
Repurchased (in dollars per share)
 
 
 
 
 
 
 
$ 5.44 
 
 
 
 
Exercised (in dollars per share)
 
 
 
 
 
$ 6.47 
$ 7.87 
$ 5.32 
 
 
 
 
Expired/cancelled (in dollars per share)
 
 
 
 
 
$ 25.25 
$ 27.41 
$ 16.59 
 
 
 
 
Outstanding at end of period (in dollars per share)
 
 
 
 
 
$ 18.62 
$ 19.02 
$ 17.53 
$ 7.54 
 
 
 
Exercisable at end of period (in dollars per share)
 
 
 
 
 
$ 19.09 
 
 
 
 
 
 
Weighted Average Remaining Contractual Life
 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average Remaining Contractual Life (in years)
 
 
 
 
 
8 years 6 months 
7 years 
7 years 8 months 12 days 
6 years 10 months 24 days 
 
 
 
Exercisable at end of period
 
 
 
 
 
6 years 
 
 
 
 
 
 
Aggregate Intrinsic Value
 
 
 
 
 
 
 
 
 
 
 
 
Outstanding at beginning of period
 
 
 
 
 
$ 11,558 
$ 76,567 
$ 142,262 
 
 
 
 
Outstanding at end of period
 
 
 
 
 
16,205 
11,558 
76,567 
142,262 
 
 
 
Exercisable at end of period
 
 
 
 
 
8,058 
 
 
 
 
 
 
Additional disclosures
 
 
 
 
 
 
 
 
 
 
 
 
Number of shares reserved for issuance (in shares)
 
 
 
4,000,000 
 
 
 
 
 
 
 
Increase to number of shares available for issuance (as a percent)
 
 
 
 
2.00% 
 
 
 
 
 
 
 
Percentage of options exercisable in installments beginning on the first anniversary of the grant date and each of the three anniversaries thereafter
 
 
 
25.00% 
 
 
 
 
 
 
 
 
Number of anniversary dates upon which options become exercisable
 
 
 
 
 
 
 
 
 
 
 
Maximum term of stock option plan
 
 
 
10 years 
 
 
 
 
 
 
 
 
Deferred tax asset
 
 
 
 
 
 
 
 
 
 
 
16,903 
Retained earnings
91,816 
76,306 
 
 
 
 
 
 
 
 
 
16,903 
Income tax benefit
$ 7,126 
$ (11,195)
$ (16,234)
 
 
 
 
 
 
$ 3,003 
$ 4,148 
 
SHARE-BASED COMPENSATION - Information and Valuation Assumptions (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 1 Months Ended
Sep. 30, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2017
2007 Stock Option Plan
Dec. 31, 2017
Omnibus Incentive Plan 2014
Key employees
Dec. 31, 2017
Minimum
Dec. 31, 2016
Minimum
Dec. 31, 2015
Minimum
Dec. 31, 2017
Maximum
Dec. 31, 2016
Maximum
Dec. 31, 2015
Maximum
Dec. 31, 2017
Maximum
Omnibus Incentive Plan 2014
Key employees
Oct. 31, 2014
Service-based awards
Omnibus Incentive Plan 2014
Dec. 31, 2017
Service-based awards
Omnibus Incentive Plan 2014
Dec. 31, 2017
Service-based awards
Omnibus Incentive Plan 2014
Key employees
Dec. 31, 2016
Service-based awards
Omnibus Incentive Plan 2014
Key employees
Dec. 31, 2015
Service-based awards
Omnibus Incentive Plan 2014
Key employees
Dec. 31, 2017
Performance-based awards
Omnibus Incentive Plan 2014
Dec. 31, 2016
Performance-based awards
Omnibus Incentive Plan 2014
Dec. 31, 2015
Performance-based awards
Omnibus Incentive Plan 2014
Dec. 31, 2017
Performance-based awards
Omnibus Incentive Plan 2014
Key employees
installment
Dec. 31, 2017
Options earned or forfeited for the current fiscal year
Omnibus Incentive Plan 2014
Key employees
Dec. 31, 2016
Options earned or forfeited for the current fiscal year
Omnibus Incentive Plan 2014
Key employees
Dec. 31, 2015
Options earned or forfeited for the current fiscal year
Omnibus Incentive Plan 2014
Key employees
Dec. 31, 2017
Options earned or forfeited for the current fiscal year through two thousand and twenty
Dec. 31, 2017
Options earned or forfeited for the current fiscal year through two thousand and twenty
Omnibus Incentive Plan 2014
Key employees
Dec. 31, 2017
Stock options
Dec. 31, 2016
Stock options
Dec. 31, 2015
Stock options
Mar. 31, 2015
Current Employees
Share-based compensation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total compensation expense
 
$ 6,628 
$ 5,073 
$ 3,748 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of shares issued during the period (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2,805,976 
1,165,000 
893,896 
 
 
 
 
260,759 
381,532 
391,043 
 
 
 
 
 
 
Vested (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
200,000 
 
 
 
 
2,084 
 
 
 
 
 
 
 
 
 
 
Percentage of options exercisable in installments beginning on the first anniversary of the grant date and each of the three anniversaries thereafter
 
 
 
 
25.00% 
25.00% 
 
 
 
 
 
 
 
25.00% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of anniversary dates upon which options become exercisable
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maximum term of stock option plan
 
 
 
 
10 years 
 
 
 
 
 
 
 
10 years 
10 years 
10 years 
 
 
 
 
 
 
 
 
 
 
10 years 
 
 
 
 
 
Granted (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
800,000 
4,066,735 
1,546,532 
1,284,939 
 
Number of installments for vesting (in installments)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average grant-date fair value of options granted (in dollars per share)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 6.23 
$ 6.34 
$ 11.84 
 
Assumptions used to determine the valuation of granted options
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exercise price
 
 
 
 
 
 
$ 14.36 
$ 14.40 
$ 27.80 
$ 20.87 
$ 36.60 
$ 48.72 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expected volatility (as a percent)
 
 
 
 
 
 
33.44% 
23.90% 
25.12% 
36.38% 
24.76% 
26.70% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expected dividend yield (as a percent)
 
0.00% 
0.00% 
0.00% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk-free rate over the estimated expected life (as a percent)
 
 
 
 
 
 
1.88% 
1.23% 
1.53% 
2.34% 
2.06% 
2.01% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expected life (in years)
 
 
6 years 3 months 
6 years 3 months 
 
 
5 years 
 
 
6 years 3 months 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Additional disclosures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock options repurchased to buy shares from certain current and former employees (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,641,387 
Cash consideration for redeemed stock options
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
36,298 
Incremental compensation expense
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total compensation cost related to non-vested options not yet recognized
 
25,633 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average period to recognize compensation cost related to non-vested options not yet recognized
 
3 years 3 months 18 days 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Intrinsic value of options exercised
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
11,973 
13,048 
103,317 
 
Excess tax benefits related to share-based awards
$ 3,076 
 
 
$ 20,805 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 20,805 
 
SHARE-BASED COMPENSATION - Restricted Stock Units and Restricted Stock Awards (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Additional disclosures
 
 
 
Share-based compensation expense
$ 6,628 
$ 5,073 
$ 3,748 
Weighted average period to recognize compensation cost related to non-vested options not yet recognized
3 years 3 months 18 days 
 
 
Restricted Stock Units
 
 
 
Number of Shares Subject to Restriction
 
 
 
Granted (in shares)
90,718 
 
 
Expired/cancelled (in shares)
(24,079)
 
 
Nonvested at the end of the period (in shares)
66,639 
 
 
Weighted Average Grant Date Fair Value
 
 
 
Granted (in dollars per share)
$ 14.65 
 
 
Expired/cancelled (in dollars per share)
$ 14.65 
 
 
Nonvested at the end of the period (in dollars per share)
$ 14.65 
 
 
Additional disclosures
 
 
 
Vesting period
3 years 
 
 
Share-based compensation expense
203 
 
 
Total compensation cost not yet recognized
615 
 
 
Weighted average period to recognize compensation cost related to non-vested options not yet recognized
2 years 3 months 18 days 
 
 
Restricted Stock Units |
Key employees
 
 
 
Number of Shares Subject to Restriction
 
 
 
Granted (in shares)
90,718 
 
 
Restricted Stock Units |
Cliff Vest
 
 
 
Number of Shares Subject to Restriction
 
 
 
Nonvested at the end of the period (in shares)
34,747 
 
 
Additional disclosures
 
 
 
Vesting period
3 years 
 
 
Restricted Stock Units |
One-third per year vest
 
 
 
Number of Shares Subject to Restriction
 
 
 
Nonvested at the end of the period (in shares)
31,892 
 
 
Restricted Stock Awards
 
 
 
Number of Shares Subject to Restriction
 
 
 
Nonvested at the beginning of the period (in shares)
5,765 
10,805 
8,277 
Granted (in shares)
36,814 
5,765 
10,805 
Vested (in shares)
(8,288)
(10,805)
(8,277)
Nonvested at the end of the period (in shares)
34,291 
5,765 
10,805 
Weighted Average Grant Date Fair Value
 
 
 
Nonvested at the beginning of the period (in dollars per share)
$ 32.97 
$ 26.60 
$ 18.12 
Granted (in dollars per share)
$ 17.13 
$ 32.97 
$ 26.60 
Vested (in dollars per share)
$ 26.80 
$ 26.60 
$ 18.12 
Nonvested at the end of the period (in dollars per share)
$ 17.45 
$ 32.97 
$ 26.60 
Additional disclosures
 
 
 
Vesting period
1 year 
 
 
Share-based compensation expense
450 
339 
188 
Total compensation cost not yet recognized
$ 255 
 
 
Performance-based awards |
Omnibus Incentive Plan 2014
 
 
 
Number of Shares Subject to Restriction
 
 
 
Vested (in shares)
 
 
(2,084)
INCOME TAXES (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2018
Forecast
U.S. federal corporate tax rate
35.00% 
 
 
21.00% 
Provisional amount of income tax benefit on re-measurement
$ 9,069 
 
 
 
Current
 
 
 
 
Federal
(1,748)
(703)
(17,592)
 
State and local
(1,921)
(1,713)
(3,257)
 
Total current
(3,669)
(2,416)
(20,849)
 
Deferred
 
 
 
 
Federal
10,343 
(7,989)
4,061 
 
State and local
452 
(790)
554 
 
Total deferred
10,795 
(8,779)
4,615 
 
Income tax benefit (expense)
7,126 
(11,195)
(16,234)
 
Reconciliation of income taxes computed at the United States federal statutory tax rate to income tax benefit (expense)
 
 
 
 
Income tax expense at U.S. statutory rate
(2,822)
(12,675)
(14,352)
 
Share-based compensation (Note 3)
3,003 
4,148 
 
 
State income taxes, net of federal benefit
(418)
(1,904)
(1,563)
 
Loss on non-controlling interest
(113)
(1,138)
(351)
 
Tax Act effect
7,828 
 
 
 
Other
(352)
374 
32 
 
Income tax benefit (expense)
7,126 
(11,195)
(16,234)
 
Deferred tax assets
 
 
 
 
Allowance for doubtful accounts
5,696 
8,861 
 
 
Net operating loss and credit carryforwards
2,114 
6,383 
 
 
Compensation and benefits
4,611 
3,598 
 
 
Investments
 
1,101 
 
 
Other temporary differences
679 
1,014 
 
 
Total deferred tax assets
13,100 
20,957 
 
 
Deferred tax liabilities
 
 
 
 
Property and intangible assets
(26,406)
(13,825)
 
 
Prepaid expenses and other current assets
(740)
(1,122)
 
 
Investments
(321)
 
 
 
Total deferred tax liabilities
(27,467)
(14,947)
 
 
Net deferred tax assets
 
6,010 
 
 
Net deferred tax (liabilities) assets
(14,367)
 
 
 
Net operating loss carry-forwards, state and local
53,148 
 
 
 
Unrecognized tax benefits
$ 268 
$ 268 
 
 
INCOME PER COMMON SHARE (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Numerator:
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to Diplomat Pharmacy, Inc.
$ 6,536 
$ 1,016 
$ 3,591 
$ 4,367 
$ (1,098)
$ 5,408 
$ 8,534 
$ 15,429 
$ 15,510 
$ 28,273 
$ 25,776 
Denominator:
 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding, basic (in shares)
 
 
 
 
 
 
 
 
68,130,322 
65,970,396 
60,730,133 
Weighted average dilutive effect of stock options, RSAs and RSUs
 
 
 
 
 
 
 
 
649,731 
1,739,750 
2,029,241 
Weighted average dilutive effect of contingent consideration (in shares)
 
 
 
 
 
 
 
 
 
337,577 
337,577 
Weighted average common shares outstanding, diluted (in shares)
 
 
 
 
 
 
 
 
68,780,053 
68,047,723 
63,096,951 
Net income per common share :
 
 
 
 
 
 
 
 
 
 
 
Basic (in dollars per share)
$ 0.09 
$ 0.01 
$ 0.05 
$ 0.07 
$ (0.02)
$ 0.08 
$ 0.13 
$ 0.24 
$ 0.23 
$ 0.43 
$ 0.42 
Diluted (in dollars per share)
$ 0.09 
$ 0.01 
$ 0.05 
$ 0.06 
$ (0.02)
$ 0.08 
$ 0.13 
$ 0.23 
$ 0.23 
$ 0.42 
$ 0.41 
Contingent consideration common shares included in computation of diluted weighted average common shares (in shares)
 
 
 
 
 
 
 
 
 
 
1,012,732 
Service-based and Performance-based stock options
 
 
 
 
 
 
 
 
 
 
 
Net income per common share :
 
 
 
 
 
 
 
 
 
 
 
Anti-dilutive securities excluded (in shares)
 
 
 
 
 
 
 
 
3,242,919 
1,542,064 
649,564 
Restricted Stock Awards
 
 
 
 
 
 
 
 
 
 
 
Net income per common share :
 
 
 
 
 
 
 
 
 
 
 
Anti-dilutive securities excluded (in shares)
 
 
 
 
 
 
 
 
10,038 
475 
 
Restricted Stock Units
 
 
 
 
 
 
 
 
 
 
 
Net income per common share :
 
 
 
 
 
 
 
 
 
 
 
Anti-dilutive securities excluded (in shares)
 
 
 
 
 
 
 
 
21,623 
 
 
Performance-based stock options
 
 
 
 
 
 
 
 
 
 
 
Net income per common share :
 
 
 
 
 
 
 
 
 
 
 
Anti-dilutive securities excluded (in shares)
 
 
 
 
 
 
 
 
770,503 
291,277 
410,452 
COMMITMENTS AND CONTINGENCIES (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Operating lease obligations and future minimum operating lease payments
 
 
 
Total rental expense under operating leases
$ 4,215 
$ 4,179 
$ 3,295 
2018
2,740 
 
 
2019
2,761 
 
 
2020
2,476 
 
 
2021
2,142 
 
 
2022
1,677 
 
 
Thereafter
2,348 
 
 
Total
14,144 
 
 
Purchase Commitments |
AmerisourceBergen
 
 
 
Purchase commitments
 
 
 
Minimum purchase obligation
$ 2,000,000 
 
 
SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED) (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Selected Quarterly Financial Information
 
 
 
 
 
 
 
 
 
 
 
Net sales
$ 1,155,069 
$ 1,124,957 
$ 1,126,464 
$ 1,078,740 
$ 1,144,838 
$ 1,181,173 
$ 1,088,506 
$ 995,870 
$ 4,485,230 
$ 4,410,388 
$ 3,366,631 
Gross profit
93,492 
85,303 
84,834 
85,049 
83,808 
78,512 
83,270 
79,238 
348,678 
324,828 
263,239 
Income (loss) before income taxes
(1,714)
299 
2,946 
6,532 
468 
(408)
12,438 
23,717 
8,062 
36,215 
41,006 
Net income (loss)
6,513 
961 
3,490 
4,225 
(1,284)
2,828 
8,293 
15,183 
15,188 
25,020 
24,772 
Net income (loss) attributable to Diplomat
6,536 
1,016 
3,591 
4,367 
(1,098)
5,408 
8,534 
15,429 
15,510 
28,273 
25,776 
Basic income (loss) per common share
$ 0.09 
$ 0.01 
$ 0.05 
$ 0.07 
$ (0.02)
$ 0.08 
$ 0.13 
$ 0.24 
$ 0.23 
$ 0.43 
$ 0.42 
Diluted income (loss) per common share
$ 0.09 
$ 0.01 
$ 0.05 
$ 0.06 
$ (0.02)
$ 0.08 
$ 0.13 
$ 0.23 
$ 0.23 
$ 0.42 
$ 0.41 
Changes in fair values of contingent consideration
1,710 
1,965 
 
 
 
 
 
 
3,675 
(8,922)
6,724 
Income tax benefit
(7,828)
 
 
 
 
 
 
 
 
 
 
Impairment of non-consolidated entities
 
 
 
 
 
 
 
 
 
4,804 
150 
Direct and indirect remuneration fee
 
 
 
 
 
8,000 
 
 
 
 
 
Retroactive DIR fees
 
 
 
 
 
4,000 
 
 
 
 
 
Excess tax benefits related to share-based awards
 
 
 
 
 
3,076 
 
 
 
 
20,805 
Contingent consideration expense recognized
 
 
 
 
 
 
 
9,071 
 
 
 
Noncontrolling Interest
 
 
 
 
 
 
 
 
 
 
 
Selected Quarterly Financial Information
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
 
 
 
 
 
 
 
(322)
(3,253)
(1,004)
Increase in estimate of first quarter
 
 
 
 
 
 
 
 
 
 
 
Selected Quarterly Financial Information
 
 
 
 
 
 
 
 
 
 
 
Retroactive DIR fees
 
 
 
 
 
1,700 
 
 
 
 
 
Increase in estimate of second quarter
 
 
 
 
 
 
 
 
 
 
 
Selected Quarterly Financial Information
 
 
 
 
 
 
 
 
 
 
 
Retroactive DIR fees
 
 
 
 
 
2,300 
 
 
 
 
 
Physician Resource Management, Inc.
 
 
 
 
 
 
 
 
 
 
 
Selected Quarterly Financial Information
 
 
 
 
 
 
 
 
 
 
 
Impairment of non-consolidated entities
 
 
 
 
4,659 
 
 
 
 
4,659 
 
Primrose
 
 
 
 
 
 
 
 
 
 
 
Selected Quarterly Financial Information
 
 
 
 
 
 
 
 
 
 
 
Impairment
 
 
 
 
 
 
 
 
 
4,804 
 
Primrose |
Noncontrolling Interest
 
 
 
 
 
 
 
 
 
 
 
Selected Quarterly Financial Information
 
 
 
 
 
 
 
 
 
 
 
Impairment
 
 
 
 
 
$ 2,354