XML 45 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2016
Business Combinations [Abstract]  
Schedule of consideration transferred in acquisition
The following table sets forth the consideration transferred in connection with the acquisition of Home Solutions as of September 9, 2016 (in thousands):
Cash
$
67,516

Equity issued at closing
9,938

Capital lease obligation assumed
301

Fair value of contingent consideration
15,400

Total consideration
$
93,155

Schedule of assets acquired and liabilities assumed
The following table sets forth the preliminary estimate of fair value of the assets acquired and liabilities assumed upon acquisition of Home Solutions as of September 9, 2016 (in thousands):
Accounts receivable
$
11,956

Inventories
3,199

Prepaids and other assets
852

Total current assets
$
16,007

Property and equipment
4,651

Goodwill
57,218

Managed care contracts
24,700

Licenses
5,400

Trade name
1,800

Non-compete agreements
200

Other long-term assets
891

Total assets
$
110,867

Accounts payable
14,576

Accrued liabilities
3,136

Total liabilities
$
17,712

Net assets acquired
$
93,155

Schedule of pro forma combined results
The following table sets forth the unaudited pro forma combined results of operations as if the acquisition of Home Solutions had occurred at the beginning of the periods presented. Adjustments made to the financial information give effect to pro forma events that are (1) directly attributable to the acquisition, (2) factually supportable, and (3) with respect to the statement of operations, expected to have a continuing impact on the combined results. The pro forma financial information does not reflect revenue opportunities and cost savings that the Company expects to realize as a result of the acquisition of Home Solutions. The pro forma financial information includes acquisition related charges incurred prior to December 31, 2016, and does not reflect estimates of charges related to the integration activity or exit costs that may be incurred by BioScrip in connection with the acquisition in future periods.
 
Years Ended December 31,
Pro forma impact of acquisition (in millions, except for per share amounts):
2016
 
2015
 
2014
Revenues
$
1,019

 
$
1,091

 
$
1,028

Gross profit
$
288

 
$
289

 
$
277

Gross profit percentage
28.3
%
 
26.5
%
 
26.9
%
Loss from continuing operations, net of income taxes
$
(44
)
 
$
(322
)
 
$
(178
)
Basic loss per share from continuing operations
$
(0.47
)
 
$
(4.68
)
 
$
(2.60
)
Diluted loss per share from continuing operations
$
(0.47
)
 
$
(4.68
)
 
$
(2.60
)
Acquisition and integration expenses
Acquisition and integration expenses in restructuring, acquisition, integration, and other expenses, net in the accompanying Consolidated Statements of Operations for the years ended December 31, 2016, 2015 and 2014 include the following costs related to the Home Solutions, CarePoint Business, and the HomeChoice acquisitions (in thousands):
 
Year Ended December 31,
 
2016
 
2015
 
2014
Legal and professional fees
$
3,059

 
$
1,033

 
$
6,931

Financial advisory fees
5,087

 

 

Employee costs including redundant salaries and benefits and severance

 

 
2,016

Facilities consolidation and discontinuation
1,323

 
488

 
1,401

Bad debt expense and contractual adjustments related to acquired accounts receivable

 

 
5,430

Legal settlement

 

 
334

Other
653

 
219

 
1,812

Total
$
10,122

 
$
1,740

 
$
17,924