Diplomat Pharmacy, Inc.

EDGAR

27 filing records in this dataset, filed from 2014-07-03 to 2019-12-31. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.3 billion Unit_Standard_USD_oiApb64jGEmnIOp-C4_Q4A

2019 Q3 · Unit_Standard_USD_oiApb64jGEmnIOp-C4_Q4A

Exact inputs and evidence
  • Revenue: 1301197000 Unit_Standard_USD_oiApb64jGEmnIOp-C4_Q4A Source

Operating margin

-12.9%

2019 Q3 · %

Exact inputs and evidence
  • Operating Income: -167857000 Unit_Standard_USD_oiApb64jGEmnIOp-C4_Q4A Source
  • Revenue: 1301197000 Unit_Standard_USD_oiApb64jGEmnIOp-C4_Q4A Source
Cash and cash equivalents
8.4 million Unit_Standard_USD_oiApb64jGEmnIOp-C4_Q4A Source
Exact value

8400000 Unit_Standard_USD_oiApb64jGEmnIOp-C4_Q4A

Long-term debt including current maturities
443 million Unit_Standard_USD_oiApb64jGEmnIOp-C4_Q4A Source
Exact value

443324000 Unit_Standard_USD_oiApb64jGEmnIOp-C4_Q4A

Shares outstanding
76 million Unit_Standard_shares_uL6Q2QysVkGCP-a2b-o93w Source
Exact value

75973963 Unit_Standard_shares_uL6Q2QysVkGCP-a2b-o93w

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2019-12-31.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2018-12-31
  • Operating income: 7 of 11 periods available· newest 2018-12-31
  • Net income: 7 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2018-12-31
  • Total assets: Multiple units; comparison withheld· newest 2018-12-31
  • Total liabilities: Multiple units; comparison withheld· newest 2018-12-31
  • Current assets: Multiple units; comparison withheld· newest 2018-12-31
  • Current liabilities: Multiple units; comparison withheld· newest 2018-12-31
  • Cash and cash equivalents: Multiple units; comparison withheld· newest 2018-12-31
  • Long-term debt including current maturities: Multiple units; comparison withheld· newest 2018-12-31
  • Shares outstanding: Multiple units; comparison withheld· newest 2018-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +22.5%

    Prior period

    Unit12 4.49 billion

    –

    Current period

    Unit12 5.49 billion

    –

    Exact inputs and evidence

    5492524000 − 4485230000 = 1007294000 Unit12

    4485230000 Unit12 · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    5492524000 Unit12 · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -2,048.9%

    Prior period

    Unit12 15.51 million

    –

    Current period

    −Unit12 302.27 million

    –

    Exact inputs and evidence

    -302269000 − 15510000 = -317779000 Unit12

    15510000 Unit12 · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -302269000 Unit12 · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -74.1%

    Prior period

    Unit12 135.25 million

    –

    Current period

    Unit12 35.04 million

    –

    Exact inputs and evidence

    35042000 − 135254000 = -100212000 Unit12

    135254000 Unit12 · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    35042000 Unit12 · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -99.8%

    Prior period

    Unit12 623.07 million

    –

    Current period

    Unit12 1.14 million

    –

    Exact inputs and evidence

    1139000 − 623067000 = -621928000 Unit12

    623067000 Unit12 · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    1139000 Unit12 · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2018 2018-01-01 – 2018-12-31

  • Revenue Unit12 5.49 billion 100% of revenue
  • Operating costs Derived Unit12 5.76 billion 105% of revenue
  • Operating income −Unit12 267.29 million −4.9% of revenue
  • Tax, interest and other Derived Unit12 34.98 million 0.6% of revenue
  • Net income −Unit12 302.27 million −5.5% of revenue

Cash

  • Operating cash flow Unit12 35.04 million 0.6% of revenue
  • Capital expenditure Unit12 1.14 million 0% of revenue
  • Free cash flow Derived Unit12 33.9 million 0.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Net loss: net income was −0.2% of revenue.
  • 2013 Net loss: net income was −1.7% of revenue.
  • 2014 99%
  • 2015 99%
  • 2016 99%
  • 2017 100%
  • 2018 Operating loss: operating costs were 105% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-311126943000 1122000000 Derived 4943000 7582000 Derived -2639000 1792000 Derived
Source
2013 2013-01-01 – 2013-12-311515139000 1504056000 Derived 11083000 37203000 Derived -26120000 5375000 Derived
Source
2014 2014-01-01 – 2014-12-312214956000 2202373000 Derived 12583000 7807000 Derived 4776000 -11055000 Derived
Source
2015 2015-01-01 – 2015-12-313366631000 3320694000 Derived 45937000 20161000 Derived 25776000 24823000 Derived
Source
2016 2016-01-01 – 2016-12-314410388000 4363311000 Derived 47077000 18804000 Derived 28273000 -35830000 Derived
Source
2017 2017-01-01 – 2017-12-314485230000 4466665000 Derived 18565000 3055000 Derived 15510000 -487813000 Derived
Source
2018 2018-01-01 – 2018-12-315492524000 5759809000 Derived -267285000 34984000 Derived -302269000 33903000 Derived
Source

Amounts are exact, in Unit12.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

Unit12 5.5B 2018
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.5.9B4.4B3.0B1.5B0.0201220152018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Revenue1126943000
2013Revenue1515139000
2014Revenue2214956000
2015Revenue3366631000
2016Revenue4410388000
2017Revenue4485230000
2018Revenue5492524000

Revenue growth

Change in revenue from the same financial period one year earlier.

22.5% 2018
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.56%42%28%14%0%201220152018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year34.4%
2014Year over year46.2%
2015Year over year52%
2016Year over year31%
2017Year over year1.7%
2018Year over year22.5%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -4.9% 2018
Net margin -5.5% 2018
Free cash flow margin 0.6% 2018
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.3%-1.2%-4.8%-8.3%-11.9%201220152018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin0.4%
2013Operating margin0.7%
2014Operating margin0.6%
2015Operating margin1.4%
2016Operating margin1.1%
2017Operating margin0.4%
2018Operating margin-4.9%
2012Net margin-0.2%
2013Net margin-1.7%
2014Net margin0.2%
2015Net margin0.8%
2016Net margin0.6%
2017Net margin0.3%
2018Net margin-5.5%
2012Free cash flow margin0.2%
2013Free cash flow margin0.4%
2014Free cash flow margin-0.5%
2015Free cash flow margin0.7%
2016Free cash flow margin-0.8%
2017Free cash flow margin-10.9%
2018Free cash flow margin0.6%

Operating cash flow

Cash generated by the company’s normal business operations.

Unit12 35M 2018
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.146.8M104.8M62.8M20.8M-21.2M201220152018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Operating cash flow5006000
2013Operating cash flow6227000
2014Operating cash flow-9568000
2015Operating cash flow29447000
2016Operating cash flow31326000
2017Operating cash flow135254000
2018Operating cash flow35042000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

Unit12 33.9M 2018
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.75.6M-75.7M-227.0M-378.3M-529.6M201220152018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Free cash flow1792000
2013Free cash flow5375000
2014Free cash flow-11055000
2015Free cash flow24823000
2016Free cash flow-35830000
2017Free cash flow-487813000
2018Free cash flow33903000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Liabilities / assetsNot reportedNo source recorded
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014-12-31Liabilities / assetsNot reportedNo source recorded
2015-12-31Liabilities / assetsNot reportedNo source recorded
2016-12-31Liabilities / assetsNot reportedNo source recorded
2017-12-31Liabilities / assetsNot reportedNo source recorded
2018-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded
2015-12-31Current assets / current liabilitiesNot reportedNo source recorded
2016-12-31Current assets / current liabilitiesNot reportedNo source recorded
2017-12-31Current assets / current liabilitiesNot reportedNo source recorded
2018-12-31Current assets / current liabilitiesNot reportedNo source recorded

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2012 2012-01-01 – 2012-12-31
−Unit12 2.64 million
Exact value

Exact value: -2639000 Unit12

2012-01-01 – 2012-12-31: -2639000 Unit12 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 5.01 million
Exact value

Exact value: 5006000 Unit12

2012-01-01 – 2012-12-31: 5006000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 3.21 million
Exact value

Exact value: 3214000 Unit12

2012-01-01 – 2012-12-31: 3214000 Unit12 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 1.79 million
Calculation and evidence

5006000 − 3214000 Unit12

Exact free cash flow: 1792000 Unit12

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2013 2013-01-01 – 2013-12-31
−Unit12 26.12 million
Exact value

Exact value: -26120000 Unit12

2013-01-01 – 2013-12-31: -26120000 Unit12 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 6.23 million
Exact value

Exact value: 6227000 Unit12

2013-01-01 – 2013-12-31: 6227000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 852,000
Exact value

Exact value: 852000 Unit12

2013-01-01 – 2013-12-31: 852000 Unit12 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 5.38 million
Calculation and evidence

6227000 − 852000 Unit12

Exact free cash flow: 5375000 Unit12

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2014 2014-01-01 – 2014-12-31
Unit12 4.78 million
Exact value

Exact value: 4776000 Unit12

2014-01-01 – 2014-12-31: 4776000 Unit12 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−Unit12 9.57 million
Exact value

Exact value: -9568000 Unit12

2014-01-01 – 2014-12-31: -9568000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 1.49 million
Exact value

Exact value: 1487000 Unit12

2014-01-01 – 2014-12-31: 1487000 Unit12 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−Unit12 11.06 million
Calculation and evidence

-9568000 − 1487000 Unit12

Exact free cash flow: -11055000 Unit12

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2015-01-01 – 2015-12-31
Unit12 25.78 million
Exact value

Exact value: 25776000 Unit12

2015-01-01 – 2015-12-31: 25776000 Unit12 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 29.45 million
Exact value

Exact value: 29447000 Unit12

2015-01-01 – 2015-12-31: 29447000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 4.62 million
Exact value

Exact value: 4624000 Unit12

2015-01-01 – 2015-12-31: 4624000 Unit12 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 24.82 million
Calculation and evidence

29447000 − 4624000 Unit12

Exact free cash flow: 24823000 Unit12

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-01 – 2016-12-31
Unit12 28.27 million
Exact value

Exact value: 28273000 Unit12

2016-01-01 – 2016-12-31: 28273000 Unit12 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 31.33 million
Exact value

Exact value: 31326000 Unit12

2016-01-01 – 2016-12-31: 31326000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 67.16 million
Exact value

Exact value: 67156000 Unit12

2016-01-01 – 2016-12-31: 67156000 Unit12 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−Unit12 35.83 million
Calculation and evidence

31326000 − 67156000 Unit12

Exact free cash flow: -35830000 Unit12

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
Unit12 15.51 million
Exact value

Exact value: 15510000 Unit12

2017-01-01 – 2017-12-31: 15510000 Unit12 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 135.25 million
Exact value

Exact value: 135254000 Unit12

2017-01-01 – 2017-12-31: 135254000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 623.07 million
Exact value

Exact value: 623067000 Unit12

2017-01-01 – 2017-12-31: 623067000 Unit12 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−Unit12 487.81 million
Calculation and evidence

135254000 − 623067000 Unit12

Exact free cash flow: -487813000 Unit12

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
−Unit12 302.27 million
Exact value

Exact value: -302269000 Unit12

2018-01-01 – 2018-12-31: -302269000 Unit12 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 35.04 million
Exact value

Exact value: 35042000 Unit12

2018-01-01 – 2018-12-31: 35042000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 1.14 million
Exact value

Exact value: 1139000 Unit12

2018-01-01 – 2018-12-31: 1139000 Unit12 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unit12 33.9 million
Calculation and evidence

35042000 − 1139000 Unit12

Exact free cash flow: 33903000 Unit12

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

27 filings · 3,249 latest values · 3,249 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001610092, 1610092, DPLO, edgar:1610092

Also known as DIPLOMAT PHARMACY, INC., DIPLOMAT PHARMACY, INC., Diplomat Pharmacy, Inc., Diplomat Pharmacy,Inc.