XML 85 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
OPERATING AND REPORTABLE SEGMENTS OPERATING AND REPORTABLE SEGMENTS (Tables)
12 Months Ended
Dec. 31, 2013
OPERATING AND REPORTABLE SEGMENTS [Abstract]  
Schedule of Segment Reporting Information, by Segment
 
Year Ended December 31,
 
2013
 
2012
 
2011
Results of Operations:
 
 
 
 
 
Revenue:
 
 
 
 
 
Infusion Services - product revenue
$
675,684

 
$
471,506

 
$
365,526

Infusion Services - service revenue
21,643

 
10,080

 
8,756

Total Infusion Services revenue
697,327

 
481,586

 
374,282

Home Health Services - service revenue
72,276

 
69,190

 
69,635

PBM Services - service revenue
72,592

 
111,861

 
110,589

Total revenue
$
842,195

 
$
662,637

 
$
554,506

 
 
 
 
 
 
Adjusted EBITDA by Segment before corporate overhead:
 
 
 
 
 
Infusion Services
$
60,677

 
$
36,764

 
$
35,128

Home Health Services
2,884

 
5,401

 
5,954

PBM Services
17,110

 
25,659

 
30,122

Total Segment Adjusted EBITDA
80,671

 
67,824

 
71,204

Corporate overhead
(32,042
)
 
(26,755
)
 
(23,308
)
Interest expense, net
(28,197
)
 
(26,067
)
 
(25,542
)
Loss on extinguishment of debt
(15,898
)
 

 

Income tax benefit (expense)
(2,538
)
 
4,439

 
(435
)
Depreciation
(13,555
)
 
(8,513
)
 
(6,591
)
Amortization of intangibles
(6,671
)
 
(3,957
)
 
(3,376
)
Stock-based compensation expense
(9,450
)
 
(6,122
)
 
(4,467
)
Acquisition and integration expenses
(16,130
)
 
(4,046
)
 

Restructuring and other expenses and investments
(9,796
)
 
(5,143
)
 
(7,909
)
Loss from continuing operations, net of income taxes
$
(53,606
)
 
$
(8,340
)
 
$
(424
)
 
 
 
 
 
 
 
Year Ended December 31,
 
2013
 
2012
 
2011
Supplemental Operating Data:
 

 
 

 
 

Capital Expenditures:
 

 
 

 
 

Infusion Services
$
15,972

 
$
6,685

 
$
4,826

Home Health Services
69

 
171

 
170

PBM Services

 

 

Corporate unallocated
9,576

 
4,130

 
2,857

Total Capital Expenditures
$
25,617

 
$
10,986

 
$
7,853

 
 
 
 
 
 
Depreciation Expense:
 

 
 

 
 

Infusion Services
$
8,640

 
$
4,347

 
$
5,242

  Home Health Services
75

 
111

 
48

PBM Services

 

 

Corporate unallocated
4,840

 
4,055

 
1,301

Total Depreciation Expense
$
13,555

 
$
8,513

 
$
6,591

 
 
 
 
 
 
Total Assets:
 

 
 

 
 

Infusion Services
$
794,006

 
$
438,623

 
$
353,999

  Home Health Services
64,428

 
62,403

 
64,672

PBM Services
25,239

 
36,354

 
40,418

Corporate unallocated
53,169

 
95,813

 
24,348

Assets from discontinued operations

 

 
59,005

Assets associated with discontinued operations, not sold
16

 
9,183

 
134,660

Total Assets
$
936,858

 
$
642,376

 
$
677,102

 
 
 
 
 
 
Goodwill:
 

 
 

 
 

Infusion Services
$
558,593

 
$
304,282

 
$
265,859

Home Health Services
33,784

 
33,784

 
33,784

PBM Services
12,744

 
12,744

 
12,744

Total Goodwill
$
605,121

 
$
350,810

 
$
312,387