2016 Q2 Form 10-Q Financial Statement
#000101473916000024 Filed on May 06, 2016
Income Statement
Concept | 2016 Q2 | 2016 Q1 | 2015 Q1 |
---|---|---|---|
Revenue | $232.5M | $238.5M | $244.4M |
YoY Change | -5.85% | -2.41% | 2.11% |
Cost Of Revenue | $168.3M | $174.2M | $179.4M |
YoY Change | -7.57% | -2.88% | 2.99% |
Gross Profit | $63.27M | $63.30M | $64.96M |
YoY Change | -2.39% | -2.54% | 4.53% |
Gross Profit Margin | 27.22% | 26.55% | 26.58% |
Selling, General & Admin | $13.70M | $18.60M | $20.00M |
YoY Change | -49.26% | -7.0% | -69.6% |
% of Gross Profit | 21.65% | 29.38% | 30.79% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $4.300M | $4.538M | $5.794M |
YoY Change | 4.12% | -21.68% | 51.04% |
% of Gross Profit | 6.8% | 7.17% | 8.92% |
Operating Expenses | $58.60M | $62.80M | $67.50M |
YoY Change | -23.4% | -6.96% | 3.37% |
Operating Profit | $4.666M | -$1.273M | -$6.203M |
YoY Change | -101.84% | -79.48% | -44.94% |
Interest Expense | -$9.500M | -$9.400M | -$9.200M |
YoY Change | 4.4% | 2.17% | -187.63% |
% of Operating Profit | -203.6% | ||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$8.770M | -$10.31M | -$15.37M |
YoY Change | -96.69% | -32.9% | -34.9% |
Income Tax | $149.0K | $23.00K | $1.928M |
% Of Pretax Income | |||
Net Earnings | -$8.750M | -$9.830M | -$19.67M |
YoY Change | -96.43% | -50.04% | -22.28% |
Net Earnings / Revenue | -3.76% | -4.12% | -8.05% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$448.1K | -$552.3K | -$1.145M |
COMMON SHARES | |||
Basic Shares Outstanding | 68.78M shares | 68.77M shares | 68.64M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2016 Q2 | 2016 Q1 | 2015 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $51.40M | $8.100M | $23.20M |
YoY Change | 4183.33% | -65.09% | 149.46% |
Cash & Equivalents | $51.43M | $8.049M | $23.25M |
Short-Term Investments | |||
Other Short-Term Assets | $16.50M | $19.90M | $10.60M |
YoY Change | 58.65% | 87.74% | -13.82% |
Inventory | $32.45M | $29.12M | $41.88M |
Prepaid Expenses | |||
Receivables | $98.60M | $101.8M | $136.7M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $199.0M | $158.8M | $212.4M |
YoY Change | 7.34% | -25.2% | -15.51% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $30.79M | $30.48M | $35.93M |
YoY Change | -11.79% | -15.16% | -10.06% |
Goodwill | $308.7M | $308.7M | $573.3M |
YoY Change | -7.93% | -46.15% | 0.26% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $1.203M | $1.130M | $1.247M |
YoY Change | 0.92% | -9.38% | -65.13% |
Total Long-Term Assets | $344.2M | $344.6M | $633.1M |
YoY Change | -12.13% | -45.56% | -2.41% |
TOTAL ASSETS | |||
Total Short-Term Assets | $199.0M | $158.8M | $212.4M |
Total Long-Term Assets | $344.2M | $344.6M | $633.1M |
Total Assets | $543.2M | $503.5M | $845.4M |
YoY Change | -5.87% | -40.44% | -6.07% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $48.89M | $53.08M | $91.11M |
YoY Change | -36.58% | -41.74% | 33.42% |
Accrued Expenses | $39.90M | $46.60M | $43.70M |
YoY Change | -16.18% | 6.64% | -2.89% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $9.400M | $32.20M | $300.0K |
YoY Change | 4600.0% | 10633.33% | -25.0% |
Total Short-Term Liabilities | $101.7M | $135.7M | $145.2M |
YoY Change | -24.15% | -6.52% | 13.79% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $390.1M | $391.7M | $418.5M |
YoY Change | -6.81% | -6.4% | 0.07% |
Other Long-Term Liabilities | $1.655M | $2.099M | $2.656M |
YoY Change | -75.98% | -20.97% | -70.29% |
Total Long-Term Liabilities | $1.655M | $2.099M | $2.656M |
YoY Change | -75.98% | -20.97% | -70.29% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $101.7M | $135.7M | $145.2M |
Total Long-Term Liabilities | $1.655M | $2.099M | $2.656M |
Total Liabilities | $494.0M | $529.9M | $587.2M |
YoY Change | -12.17% | -9.75% | 3.49% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$619.7M | -$611.4M | -$321.9M |
YoY Change | 9.35% | 89.96% | 78.77% |
Common Stock | $612.6M | $530.7M | $536.8M |
YoY Change | 14.7% | -1.14% | 2.64% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $11.01M | $10.75M | $10.72M |
YoY Change | 2.74% | 0.36% | 3.92% |
Treasury Stock Shares | 2.761M shares | 2.661M shares | 2.645M shares |
Shareholders Equity | -$18.08M | -$91.52M | $204.2M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $543.2M | $503.5M | $845.4M |
YoY Change | -5.87% | -40.44% | -6.07% |
Cashflow Statement
Concept | 2016 Q2 | 2016 Q1 | 2015 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$8.750M | -$9.830M | -$19.67M |
YoY Change | -96.43% | -50.04% | -22.28% |
Depreciation, Depletion And Amortization | $4.300M | $4.538M | $5.794M |
YoY Change | 4.12% | -21.68% | 51.04% |
Cash From Operating Activities | -$10.60M | -$10.96M | -$28.05M |
YoY Change | -41.76% | -60.91% | 7.93% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$3.100M | $2.429M | -$2.100M |
YoY Change | -16.22% | -215.67% | -32.26% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $1.100M | $0.00 |
YoY Change | -100.0% | ||
Cash From Investing Activities | -$3.000M | -$1.324M | -$2.066M |
YoY Change | -18.92% | -35.91% | -103.86% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $0.00 | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 57.00M | $4.759M | $52.62M |
YoY Change | -28600.0% | -90.96% | -372.38% |
NET CHANGE | |||
Cash From Operating Activities | -10.60M | -$10.96M | -$28.05M |
Cash From Investing Activities | -3.000M | -$1.324M | -$2.066M |
Cash From Financing Activities | 57.00M | $4.759M | $52.62M |
Net Change In Cash | 43.40M | -$7.528M | $22.51M |
YoY Change | -296.38% | -133.45% | 172.73% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$10.60M | -$10.96M | -$28.05M |
Capital Expenditures | -$3.100M | $2.429M | -$2.100M |
Free Cash Flow | -$7.500M | -$13.39M | -$25.95M |
YoY Change | -48.28% | -48.39% | 13.37% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q4 | bios |
Accrued Expenses And Other Current Liabilities
AccruedExpensesAndOtherCurrentLiabilities
|
52918000 | USD |
CY2016Q1 | bios |
Accrued Expenses And Other Current Liabilities
AccruedExpensesAndOtherCurrentLiabilities
|
44329000 | USD |
CY2015Q1 | bios |
Acquisition Integration Restructuringand Other Expenses
AcquisitionIntegrationRestructuringandOtherExpenses
|
3704000 | USD |
CY2016Q1 | bios |
Acquisition Integration Restructuringand Other Expenses
AcquisitionIntegrationRestructuringandOtherExpenses
|
2667000 | USD |
CY2015Q4 | bios |
Amounts Due To Plan Sponsors
AmountsDueToPlanSponsors
|
3491000 | USD |
CY2016Q1 | bios |
Amounts Due To Plan Sponsors
AmountsDueToPlanSponsors
|
3812000 | USD |
CY2016Q1 | bios |
Classof Warrantor Right Exercise Priceof Warrantsor Rights Percentageof Market Price
ClassofWarrantorRightExercisePriceofWarrantsorRightsPercentageofMarketPrice
|
0.85 | |
CY2016Q1 | bios |
Debt Instrument Debt Default Interest Rate Penalty Increase
DebtInstrumentDebtDefaultInterestRatePenaltyIncrease
|
0.02 | |
CY2015Q1 | bios |
Gain Losson Changein Fair Valueof Contingent Consideration
GainLossonChangeinFairValueofContingentConsideration
|
-21000 | USD |
CY2016Q1 | bios |
Gain Losson Changein Fair Valueof Contingent Consideration
GainLossonChangeinFairValueofContingentConsideration
|
-51000 | USD |
CY2015Q1 | bios |
Increase Decreasein Amounts Due To Plan Sponsor
IncreaseDecreaseinAmountsDueToPlanSponsor
|
-1511000 | USD |
CY2016Q1 | bios |
Increase Decreasein Amounts Due To Plan Sponsor
IncreaseDecreaseinAmountsDueToPlanSponsor
|
321000 | USD |
CY2015Q1 | bios |
Increase Decreasein Fair Valueof Contingent Consideration
IncreaseDecreaseinFairValueofContingentConsideration
|
-21000 | USD |
CY2016Q1 | bios |
Increase Decreasein Fair Valueof Contingent Consideration
IncreaseDecreaseinFairValueofContingentConsideration
|
-51000 | USD |
CY2015Q4 | bios |
Long Term Debt And Capital Lease Obligations Total
LongTermDebtAndCapitalLeaseObligationsTotal
|
418121000 | USD |
CY2015Q1 | bios |
Proceedsfrom Issuanceof Equityand Temporary Equity
ProceedsfromIssuanceofEquityandTemporaryEquity
|
62500000 | USD |
CY2016Q1 | bios |
Proceedsfrom Issuanceof Convertible Preferred Stockand Warrants
ProceedsfromIssuanceofConvertiblePreferredStockandWarrants
|
0 | USD |
CY2016Q1 | bios |
Long Term Debt And Capital Lease Obligations Total
LongTermDebtAndCapitalLeaseObligationsTotal
|
423930000 | USD |
CY2016Q1 | bios |
Maximum Net Leverage Ratio Is Consistent With Prior Quarters Number
MaximumNetLeverageRatioIsConsistentWithPriorQuartersNumber
|
4 | Quarters |
CY2015Q1 | bios |
Proceedsfrom Issuanceof Convertible Preferred Stockand Warrants
ProceedsfromIssuanceofConvertiblePreferredStockandWarrants
|
58951000 | USD |
CY2016Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | |
CY2016Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
BioScrip, Inc. | |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
65077000 | USD |
CY2016Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
53082000 | USD |
CY2016Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
68780241 | shares |
CY2016Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
17500000 | shares |
CY2015Q4 | us-gaap |
Assets
Assets
|
530642000 | USD |
CY2015Q1 | bios |
Proceedsfrom Issuanceof Equityand Temporary Equity
ProceedsfromIssuanceofEquityandTemporaryEquity
|
62500000 | USD |
CY2015Q3 | bios |
Proceedsfrom Issuanceof Equityand Temporary Equity
ProceedsfromIssuanceofEquityandTemporaryEquity
|
1100000 | USD |
CY2015Q1 | bios |
Proceedsfrom Issuanceof Temporary Equity
ProceedsfromIssuanceofTemporaryEquity
|
59355000 | USD |
CY2016Q1 | bios |
Repayments Of Debt Including Accrued Interest
RepaymentsOfDebtIncludingAccruedInterest
|
45300000 | USD |
CY2015Q1 | bios |
Stock Purchase Agreement Covenant Terms Minimum Percentageof Proceedstobe Usedon Repaymentof Debt
StockPurchaseAgreementCovenantTermsMinimumPercentageofProceedstobeUsedonRepaymentofDebt
|
0.75 | |
CY2016Q1 | bios |
Stock Purchase Agreement Percentageof Proceeds Usedto Repayof Debt
StockPurchaseAgreementPercentageofProceedsUsedtoRepayofDebt
|
0.77 | |
CY2016Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2016Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2016Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2016Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | |
CY2016Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-03-31 | |
CY2016Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2016Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001014739 | |
CY2015Q4 | us-gaap |
Accounts Receivable Gross
AccountsReceivableGross
|
157042000 | USD |
CY2016Q1 | us-gaap |
Accounts Receivable Gross
AccountsReceivableGross
|
158575000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
97353000 | USD |
CY2016Q1 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
101770000 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
531764000 | USD |
CY2016Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
530671000 | USD |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
59689000 | USD |
CY2016Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
56805000 | USD |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
59689000 | USD |
CY2016Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
56805000 | USD |
CY2015Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
780000 | USD |
CY2016Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
1003000 | USD |
CY2015Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
5794000 | USD |
CY2016Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
4538000 | USD |
CY2015Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
10800000 | shares |
CY2016Q1 | us-gaap |
Assets
Assets
|
503494000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
183685000 | USD |
CY2016Q1 | us-gaap |
Assets Current
AssetsCurrent
|
158845000 | USD |
CY2015Q1 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
220000 | USD |
CY2016Q1 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
362000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
740000 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
23246000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
15577000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
8051000 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
22506000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-7526000 | USD |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
8000 | USD |
CY2016Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
8000 | USD |
CY2015Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
179402000 | USD |
CY2016Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
174230000 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
4306000 | USD |
CY2015Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | USD |
CY2015Q1 | us-gaap |
Cash Provided By Used In Operating Activities Discontinued Operations
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
|
-1421000 | USD |
CY2016Q1 | us-gaap |
Cash Provided By Used In Operating Activities Discontinued Operations
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
|
-5989000 | USD |
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
125000000 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
125000000 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
71421664 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
71441664 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
68767613 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
68780241 | shares |
CY2015Q1 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
0 | USD |
CY2016Q1 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
0 | USD |
CY2015Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
1000 | USD |
CY2016Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
0 | USD |
CY2015Q1 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
1000 | USD |
CY2016Q1 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
0 | USD |
CY2015Q1 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
1628000 | USD |
CY2016Q1 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
17000 | USD |
CY2015Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
15863000 | USD |
CY2016Q1 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
15018000 | USD |
CY2015Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
1927000 | USD |
CY2016Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
23000 | USD |
CY2015Q1 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
299000 | USD |
CY2016Q1 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
6000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Gross Noncurrent
DeferredTaxLiabilitiesGrossNoncurrent
|
236000 | USD |
CY2016Q1 | us-gaap |
Deferred Tax Liabilities Gross Noncurrent
DeferredTaxLiabilitiesGrossNoncurrent
|
410000 | USD |
CY2015Q1 | us-gaap |
Depreciation
Depreciation
|
5794000 | USD |
CY2016Q1 | us-gaap |
Depreciation
Depreciation
|
4538000 | USD |
CY2015Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.31 | |
CY2016Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.17 | |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
5128000 | USD |
CY2016Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
939000 | USD |
CY2015Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD |
CY2016Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
939000 | USD |
CY2015Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
11699000 | USD |
CY2016Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
11051000 | USD |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
308729000 | USD |
CY2016Q1 | us-gaap |
Goodwill
Goodwill
|
308729000 | USD |
CY2015Q1 | us-gaap |
Gross Profit
GrossProfit
|
64955000 | USD |
CY2016Q1 | us-gaap |
Gross Profit
GrossProfit
|
64232000 | USD |
CY2015Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
-2379000 | USD |
CY2016Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
233000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
-4585000 | USD |
CY2015Q1 | us-gaap |
Health Care Organization Revenue
HealthCareOrganizationRevenue
|
244357000 | USD |
CY2016Q1 | us-gaap |
Health Care Organization Revenue
HealthCareOrganizationRevenue
|
238462000 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-17294000 | USD |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-9769000 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-15366000 | USD |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-9746000 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
-0.28 | |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
-0.17 | |
CY2015Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic And Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare
|
-0.03 | |
CY2016Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic And Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare
|
0.00 | |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1928000 | USD |
CY2016Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
23000 | USD |
CY2015Q1 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
6781000 | USD |
CY2016Q1 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
3388000 | USD |
CY2015Q1 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-4892000 | USD |
CY2016Q1 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-3411000 | USD |
CY2015Q1 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
39000 | USD |
CY2016Q1 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
62000 | USD |
CY2015Q1 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
0 | USD |
CY2016Q1 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
-16000 | USD |
CY2015Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
528000 | USD |
CY2016Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
13000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
995000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-11995000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-1927000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-174000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
-4630000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
4666000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-13867000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-9689000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-2548000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
854000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-7897000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-799000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
4417000 | USD |
CY2015Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-9163000 | USD |
CY2016Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-9412000 | USD |
CY2015Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
13748000 | USD |
CY2016Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
13143000 | USD |
CY2015Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
6898000 | USD |
CY2016Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
2268000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
393741000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
391729000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
24380000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
32201000 | USD |
CY2016Q1 | us-gaap |
Loss Contingency Accrual At Carrying Value
LossContingencyAccrualAtCarryingValue
|
15000000 | USD |
CY2016Q1 | us-gaap |
Loss Contingency Accrual At Carrying Value
LossContingencyAccrualAtCarryingValue
|
15000000 | USD |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-9536000 | USD |
CY2015Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-21290000 | USD |
CY2016Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-11706000 | USD |
CY2015Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6203000 | USD |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1273000 | USD |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1161000 | USD |
CY2016Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1130000 | USD |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
1861000 | USD |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
42983000 | USD |
CY2016Q1 | us-gaap |
Inventory Net
InventoryNet
|
29116000 | USD |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
548602000 | USD |
CY2016Q1 | us-gaap |
Liabilities
Liabilities
|
529930000 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
530642000 | USD |
CY2016Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
503494000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
152764000 | USD |
CY2016Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
135692000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
415811000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
52619000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
4759000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2066000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1323000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-28047000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-10962000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-26626000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-4973000 | USD |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-19673000 | USD |
CY2016Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
2099000 | USD |
CY2015Q1 | us-gaap |
Other Selling General And Administrative Expense
OtherSellingGeneralAndAdministrativeExpense
|
41615000 | USD |
CY2016Q1 | us-gaap |
Other Selling General And Administrative Expense
OtherSellingGeneralAndAdministrativeExpense
|
39658000 | USD |
CY2015Q1 | us-gaap |
Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
|
2066000 | USD |
CY2016Q1 | us-gaap |
Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
|
2429000 | USD |
CY2015Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
1218000 | USD |
CY2016Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD |
CY2015Q1 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
4000000 | USD |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
4175000 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
4175000 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
1106000 | USD |
CY2015Q4 | us-gaap |
Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
|
62918000 | USD |
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
27772000 | USD |
CY2016Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
19908000 | USD |
CY2015Q3 | us-gaap |
Proceeds From Divestiture Of Businesses Net Of Cash Divested
ProceedsFromDivestitureOfBusinessesNetOfCashDivested
|
24600000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Issuance Of Warrants
ProceedsFromIssuanceOfWarrants
|
3145000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
74963000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
21000000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
0 | USD |
CY2016Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-53000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Repayments Of Secured Debt
ProceedsFromRepaymentsOfSecuredDebt
|
0 | USD |
CY2016Q1 | us-gaap |
Proceeds From Repayments Of Secured Debt
ProceedsFromRepaymentsOfSecuredDebt
|
-3137000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
0 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
31939000 | USD |
CY2016Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
30484000 | USD |
CY2015Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
8346000 | USD |
CY2016Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
7591000 | USD |
CY2015Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
97353000 | USD |
CY2016Q1 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
101770000 | USD |
CY2015Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
114000 | USD |
CY2016Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
51000 | USD |
CY2015Q1 | us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
79963000 | USD |
CY2016Q1 | us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
13000000 | USD |
CY2015Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
3463000 | USD |
CY2016Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
2254000 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-601913000 | USD |
CY2016Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-611449000 | USD |
CY2015Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1657000 | USD |
CY2016Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1474000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-80878000 | USD |
CY2016Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-91524000 | USD |
CY2015Q1 | us-gaap |
Temporary Equity Accretion To Redemption Value Adjustment
TemporaryEquityAccretionToRedemptionValueAdjustment
|
1164000 | USD |
CY2016Q1 | us-gaap |
Temporary Equity Accretion To Redemption Value Adjustment
TemporaryEquityAccretionToRedemptionValueAdjustment
|
172000 | USD |
CY2016Q1 | us-gaap |
Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
|
65088000 | USD |
CY2015Q1 | us-gaap |
Temporary Equity Dividends Adjustment
TemporaryEquityDividendsAdjustment
|
453000 | USD |
CY2016Q1 | us-gaap |
Temporary Equity Dividends Adjustment
TemporaryEquityDividendsAdjustment
|
1998000 | USD |
CY2015Q4 | us-gaap |
Temporary Equity Liquidation Preference
TemporaryEquityLiquidationPreference
|
69702000 | USD |
CY2016Q1 | us-gaap |
Temporary Equity Liquidation Preference
TemporaryEquityLiquidationPreference
|
71701000 | USD |
CY2015Q4 | us-gaap |
Temporary Equity Par Or Stated Value Per Share
TemporaryEquityParOrStatedValuePerShare
|
0.0001 | |
CY2016Q1 | us-gaap |
Temporary Equity Par Or Stated Value Per Share
TemporaryEquityParOrStatedValuePerShare
|
0.0001 | |
CY2015Q4 | us-gaap |
Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
|
825000 | shares |
CY2016Q1 | us-gaap |
Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
|
825000 | shares |
CY2015Q4 | us-gaap |
Temporary Equity Shares Issued
TemporaryEquitySharesIssued
|
635822 | shares |
CY2016Q1 | us-gaap |
Temporary Equity Shares Issued
TemporaryEquitySharesIssued
|
635822 | shares |
CY2015Q4 | us-gaap |
Temporary Equity Shares Outstanding
TemporaryEquitySharesOutstanding
|
635822 | shares |
CY2016Q1 | us-gaap |
Temporary Equity Shares Outstanding
TemporaryEquitySharesOutstanding
|
635822 | shares |
CY2015Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
2654051 | shares |
CY2016Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
2661423 | shares |
CY2015Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
10737000 | USD |
CY2016Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
10754000 | USD |
CY2015Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
68637000 | shares |
CY2016Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
68771000 | shares |